[PICORP] QoQ Quarter Result on 30-Jun-2007 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.55%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 14,895 15,308 15,927 15,148 13,575 15,143 14,521 1.70%
PBT 5,899 6,045 6,224 5,841 5,592 5,596 5,767 1.51%
Tax -1,652 -2,791 -1,594 -1,515 -1,483 -2,221 -1,640 0.48%
NP 4,247 3,254 4,630 4,326 4,109 3,375 4,127 1.92%
-
NP to SH 3,207 2,984 3,332 3,270 3,158 2,711 3,214 -0.14%
-
Tax Rate 28.00% 46.17% 25.61% 25.94% 26.52% 39.69% 28.44% -
Total Cost 10,648 12,054 11,297 10,822 9,466 11,768 10,394 1.62%
-
Net Worth 85,083 76,247 74,358 74,232 74,250 69,657 73,724 10.01%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 4,712 677 3,529 3,523 - 3,944 3,467 22.67%
Div Payout % 146.94% 22.71% 105.93% 107.76% - 145.49% 107.89% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 85,083 76,247 74,358 74,232 74,250 69,657 73,724 10.01%
NOSH 654,489 94,132 94,124 93,965 93,988 94,131 93,976 264.25%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 28.51% 21.26% 29.07% 28.56% 30.27% 22.29% 28.42% -
ROE 3.77% 3.91% 4.48% 4.41% 4.25% 3.89% 4.36% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.28 16.26 16.92 16.12 14.44 16.09 15.45 -72.04%
EPS 0.49 3.17 3.54 3.48 3.36 2.88 3.42 -72.58%
DPS 0.72 0.72 3.75 3.75 0.00 4.19 3.69 -66.32%
NAPS 0.13 0.81 0.79 0.79 0.79 0.74 0.7845 -69.79%
Adjusted Per Share Value based on latest NOSH - 93,965
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.26 2.33 2.42 2.30 2.06 2.30 2.21 1.50%
EPS 0.49 0.45 0.51 0.50 0.48 0.41 0.49 0.00%
DPS 0.72 0.10 0.54 0.54 0.00 0.60 0.53 22.63%
NAPS 0.1293 0.1159 0.113 0.1128 0.1128 0.1059 0.112 10.03%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.57 0.41 0.46 0.36 0.25 0.24 0.22 -
P/RPS 25.05 2.52 2.72 2.23 1.73 1.49 1.42 576.47%
P/EPS 116.33 12.93 12.99 10.34 7.44 8.33 6.43 587.94%
EY 0.86 7.73 7.70 9.67 13.44 12.00 15.55 -85.45%
DY 1.26 1.76 8.15 10.42 0.00 17.46 16.77 -82.16%
P/NAPS 4.38 0.51 0.58 0.46 0.32 0.32 0.28 524.43%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 22/11/06 -
Price 0.69 0.58 0.53 0.41 0.24 0.24 0.24 -
P/RPS 30.32 3.57 3.13 2.54 1.66 1.49 1.55 624.67%
P/EPS 140.82 18.30 14.97 11.78 7.14 8.33 7.02 636.92%
EY 0.71 5.47 6.68 8.49 14.00 12.00 14.25 -86.43%
DY 1.04 1.24 7.08 9.15 0.00 17.46 15.38 -83.37%
P/NAPS 5.31 0.72 0.67 0.52 0.30 0.32 0.31 563.34%

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