[PICORP] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
03-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 11.03%
YoY- -30.99%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 12,488 11,652 11,334 10,179 9,195 8,477 12,646 -0.83%
PBT 5,272 3,648 4,528 3,635 3,357 4,016 4,943 4.39%
Tax -1,525 -859 -2,018 -1,693 -1,608 -1,496 -1,490 1.56%
NP 3,747 2,789 2,510 1,942 1,749 2,520 3,453 5.60%
-
NP to SH 2,916 2,481 2,510 1,942 1,749 2,520 3,453 -10.66%
-
Tax Rate 28.93% 23.55% 44.57% 46.57% 47.90% 37.25% 30.14% -
Total Cost 8,741 8,863 8,824 8,237 7,446 5,957 9,193 -3.30%
-
Net Worth 70,548 62,833 47,003 46,908 47,956 46,666 37,373 52.79%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - 2,495 - - - -
Div Payout % - - - 128.50% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 70,548 62,833 47,003 46,908 47,956 46,666 37,373 52.79%
NOSH 94,064 93,781 94,007 93,816 94,032 93,333 81,247 10.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 30.00% 23.94% 22.15% 19.08% 19.02% 29.73% 27.31% -
ROE 4.13% 3.95% 5.34% 4.14% 3.65% 5.40% 9.24% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.28 12.42 12.06 10.85 9.78 9.08 15.56 -10.03%
EPS 3.10 2.64 2.67 2.07 1.86 2.70 4.25 -18.98%
DPS 0.00 0.00 0.00 2.66 0.00 0.00 0.00 -
NAPS 0.75 0.67 0.50 0.50 0.51 0.50 0.46 38.56%
Adjusted Per Share Value based on latest NOSH - 93,816
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1.90 1.77 1.72 1.55 1.40 1.29 1.92 -0.69%
EPS 0.44 0.38 0.38 0.30 0.27 0.38 0.52 -10.54%
DPS 0.00 0.00 0.00 0.38 0.00 0.00 0.00 -
NAPS 0.1072 0.0955 0.0714 0.0713 0.0729 0.0709 0.0568 52.77%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.15 0.15 0.14 0.14 0.13 0.14 0.00 -
P/RPS 1.13 1.21 1.16 1.29 1.33 1.54 0.00 -
P/EPS 4.84 5.67 5.24 6.76 6.99 5.19 0.00 -
EY 20.67 17.64 19.07 14.79 14.31 19.29 0.00 -
DY 0.00 0.00 0.00 19.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.28 0.28 0.25 0.28 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/04/06 07/03/06 16/11/05 03/08/05 11/05/05 23/02/05 23/12/04 -
Price 0.16 0.15 0.15 0.15 0.13 0.14 0.14 -
P/RPS 1.21 1.21 1.24 1.38 1.33 1.54 0.90 21.83%
P/EPS 5.16 5.67 5.62 7.25 6.99 5.19 3.29 35.02%
EY 19.38 17.64 17.80 13.80 14.31 19.29 30.36 -25.88%
DY 0.00 0.00 0.00 17.73 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.30 0.30 0.25 0.28 0.30 -21.17%

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