[PICORP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.27%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 72,187 49,338 30,743 14,895 58,183 44,650 28,723 84.33%
PBT 24,060 16,662 10,068 5,899 22,651 17,657 11,433 63.84%
Tax -6,748 -5,577 -3,147 -1,652 -6,186 -4,592 -2,998 71.32%
NP 17,312 11,085 6,921 4,247 16,465 13,065 8,435 61.14%
-
NP to SH 12,966 8,658 5,350 3,207 12,967 9,760 6,428 59.30%
-
Tax Rate 28.05% 33.47% 31.26% 28.00% 27.31% 26.01% 26.22% -
Total Cost 54,875 38,253 23,822 10,648 41,718 31,585 20,288 93.54%
-
Net Worth 85,562 78,709 79,259 85,083 78,005 74,281 74,241 9.87%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 12,373 8,067 8,124 4,712 1,174 7,465 3,524 130.12%
Div Payout % 95.43% 93.18% 151.85% 146.94% 9.06% 76.49% 54.82% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 85,562 78,709 79,259 85,083 78,005 74,281 74,241 9.87%
NOSH 658,172 655,909 660,493 654,489 93,982 94,026 93,976 263.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 23.98% 22.47% 22.51% 28.51% 28.30% 29.26% 29.37% -
ROE 15.15% 11.00% 6.75% 3.77% 16.62% 13.14% 8.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.97 7.52 4.65 2.28 61.91 47.49 30.56 -49.33%
EPS 1.97 1.32 0.81 0.49 1.97 10.38 6.84 -56.22%
DPS 1.88 1.23 1.23 0.72 1.25 7.94 3.75 -36.75%
NAPS 0.13 0.12 0.12 0.13 0.83 0.79 0.79 -69.80%
Adjusted Per Share Value based on latest NOSH - 654,489
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 10.97 7.50 4.67 2.26 8.84 6.79 4.37 84.19%
EPS 1.97 1.32 0.81 0.49 1.97 1.48 0.98 58.94%
DPS 1.88 1.23 1.23 0.72 0.18 1.13 0.54 128.84%
NAPS 0.13 0.1196 0.1205 0.1293 0.1185 0.1129 0.1128 9.87%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.50 0.71 0.57 0.41 0.46 0.36 -
P/RPS 4.29 6.65 15.25 25.05 0.66 0.97 1.18 135.51%
P/EPS 23.86 37.88 87.65 116.33 2.97 4.43 5.26 172.77%
EY 4.19 2.64 1.14 0.86 33.65 22.57 19.00 -63.33%
DY 4.00 2.46 1.73 1.26 3.05 17.26 10.42 -47.02%
P/NAPS 3.62 4.17 5.92 4.38 0.49 0.58 0.46 293.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 -
Price 0.47 0.50 0.56 0.69 0.58 0.53 0.41 -
P/RPS 4.29 6.65 12.03 30.32 0.94 1.12 1.34 116.45%
P/EPS 23.86 37.88 69.14 140.82 4.20 5.11 5.99 150.23%
EY 4.19 2.64 1.45 0.71 23.79 19.58 16.68 -60.02%
DY 4.00 2.46 2.20 1.04 2.16 14.98 9.15 -42.25%
P/NAPS 3.62 4.17 4.67 5.31 0.70 0.67 0.52 262.45%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment