[PICORP] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 14.51%
YoY- 71.94%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 13,575 15,143 14,521 13,362 12,488 11,652 11,334 12.79%
PBT 5,592 5,596 5,767 5,474 5,272 3,648 4,528 15.12%
Tax -1,483 -2,221 -1,640 -1,493 -1,525 -859 -2,018 -18.57%
NP 4,109 3,375 4,127 3,981 3,747 2,789 2,510 38.94%
-
NP to SH 3,158 2,711 3,214 3,339 2,916 2,481 2,510 16.56%
-
Tax Rate 26.52% 39.69% 28.44% 27.27% 28.93% 23.55% 44.57% -
Total Cost 9,466 11,768 10,394 9,381 8,741 8,863 8,824 4.79%
-
Net Worth 74,250 69,657 73,724 72,423 70,548 62,833 47,003 35.67%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 3,944 3,467 2,821 - - - -
Div Payout % - 145.49% 107.89% 84.51% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 74,250 69,657 73,724 72,423 70,548 62,833 47,003 35.67%
NOSH 93,988 94,131 93,976 94,056 94,064 93,781 94,007 -0.01%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 30.27% 22.29% 28.42% 29.79% 30.00% 23.94% 22.15% -
ROE 4.25% 3.89% 4.36% 4.61% 4.13% 3.95% 5.34% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.44 16.09 15.45 14.21 13.28 12.42 12.06 12.77%
EPS 3.36 2.88 3.42 3.55 3.10 2.64 2.67 16.57%
DPS 0.00 4.19 3.69 3.00 0.00 0.00 0.00 -
NAPS 0.79 0.74 0.7845 0.77 0.75 0.67 0.50 35.69%
Adjusted Per Share Value based on latest NOSH - 94,056
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.06 2.30 2.21 2.03 1.90 1.77 1.72 12.79%
EPS 0.48 0.41 0.49 0.51 0.44 0.38 0.38 16.86%
DPS 0.00 0.60 0.53 0.43 0.00 0.00 0.00 -
NAPS 0.1128 0.1059 0.112 0.1101 0.1072 0.0955 0.0714 35.68%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.25 0.24 0.22 0.19 0.15 0.15 0.14 -
P/RPS 1.73 1.49 1.42 1.34 1.13 1.21 1.16 30.56%
P/EPS 7.44 8.33 6.43 5.35 4.84 5.67 5.24 26.35%
EY 13.44 12.00 15.55 18.68 20.67 17.64 19.07 -20.82%
DY 0.00 17.46 16.77 15.79 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.28 0.25 0.20 0.22 0.28 9.31%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 16/11/05 -
Price 0.24 0.24 0.24 0.19 0.16 0.15 0.15 -
P/RPS 1.66 1.49 1.55 1.34 1.21 1.21 1.24 21.48%
P/EPS 7.14 8.33 7.02 5.35 5.16 5.67 5.62 17.31%
EY 14.00 12.00 14.25 18.68 19.38 17.64 17.80 -14.80%
DY 0.00 17.46 15.38 15.79 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.31 0.25 0.21 0.22 0.30 0.00%

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