[PICORP] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 29.25%
YoY- -27.31%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 13,362 12,488 11,652 11,334 10,179 9,195 8,477 35.55%
PBT 5,474 5,272 3,648 4,528 3,635 3,357 4,016 23.00%
Tax -1,493 -1,525 -859 -2,018 -1,693 -1,608 -1,496 -0.13%
NP 3,981 3,747 2,789 2,510 1,942 1,749 2,520 35.75%
-
NP to SH 3,339 2,916 2,481 2,510 1,942 1,749 2,520 20.69%
-
Tax Rate 27.27% 28.93% 23.55% 44.57% 46.57% 47.90% 37.25% -
Total Cost 9,381 8,741 8,863 8,824 8,237 7,446 5,957 35.46%
-
Net Worth 72,423 70,548 62,833 47,003 46,908 47,956 46,666 34.15%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,821 - - - 2,495 - - -
Div Payout % 84.51% - - - 128.50% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 72,423 70,548 62,833 47,003 46,908 47,956 46,666 34.15%
NOSH 94,056 94,064 93,781 94,007 93,816 94,032 93,333 0.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 29.79% 30.00% 23.94% 22.15% 19.08% 19.02% 29.73% -
ROE 4.61% 4.13% 3.95% 5.34% 4.14% 3.65% 5.40% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 14.21 13.28 12.42 12.06 10.85 9.78 9.08 34.90%
EPS 3.55 3.10 2.64 2.67 2.07 1.86 2.70 20.07%
DPS 3.00 0.00 0.00 0.00 2.66 0.00 0.00 -
NAPS 0.77 0.75 0.67 0.50 0.50 0.51 0.50 33.46%
Adjusted Per Share Value based on latest NOSH - 94,007
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 2.03 1.90 1.77 1.72 1.55 1.40 1.29 35.40%
EPS 0.51 0.44 0.38 0.38 0.30 0.27 0.38 21.73%
DPS 0.43 0.00 0.00 0.00 0.38 0.00 0.00 -
NAPS 0.1101 0.1072 0.0955 0.0714 0.0713 0.0729 0.0709 34.20%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.15 0.15 0.14 0.14 0.13 0.14 -
P/RPS 1.34 1.13 1.21 1.16 1.29 1.33 1.54 -8.88%
P/EPS 5.35 4.84 5.67 5.24 6.76 6.99 5.19 2.05%
EY 18.68 20.67 17.64 19.07 14.79 14.31 19.29 -2.12%
DY 15.79 0.00 0.00 0.00 19.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.22 0.28 0.28 0.25 0.28 -7.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/08/06 12/04/06 07/03/06 16/11/05 03/08/05 11/05/05 23/02/05 -
Price 0.19 0.16 0.15 0.15 0.15 0.13 0.14 -
P/RPS 1.34 1.21 1.21 1.24 1.38 1.33 1.54 -8.88%
P/EPS 5.35 5.16 5.67 5.62 7.25 6.99 5.19 2.05%
EY 18.68 19.38 17.64 17.80 13.80 14.31 19.29 -2.12%
DY 15.79 0.00 0.00 0.00 17.73 0.00 0.00 -
P/NAPS 0.25 0.21 0.22 0.30 0.30 0.25 0.28 -7.29%

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