[PICORP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.74%
YoY- 28.05%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 15,148 13,575 15,143 14,521 13,362 12,488 11,652 19.17%
PBT 5,841 5,592 5,596 5,767 5,474 5,272 3,648 36.98%
Tax -1,515 -1,483 -2,221 -1,640 -1,493 -1,525 -859 46.12%
NP 4,326 4,109 3,375 4,127 3,981 3,747 2,789 34.10%
-
NP to SH 3,270 3,158 2,711 3,214 3,339 2,916 2,481 20.27%
-
Tax Rate 25.94% 26.52% 39.69% 28.44% 27.27% 28.93% 23.55% -
Total Cost 10,822 9,466 11,768 10,394 9,381 8,741 8,863 14.28%
-
Net Worth 74,232 74,250 69,657 73,724 72,423 70,548 62,833 11.78%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 3,523 - 3,944 3,467 2,821 - - -
Div Payout % 107.76% - 145.49% 107.89% 84.51% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 74,232 74,250 69,657 73,724 72,423 70,548 62,833 11.78%
NOSH 93,965 93,988 94,131 93,976 94,056 94,064 93,781 0.13%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 28.56% 30.27% 22.29% 28.42% 29.79% 30.00% 23.94% -
ROE 4.41% 4.25% 3.89% 4.36% 4.61% 4.13% 3.95% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.12 14.44 16.09 15.45 14.21 13.28 12.42 19.04%
EPS 3.48 3.36 2.88 3.42 3.55 3.10 2.64 20.28%
DPS 3.75 0.00 4.19 3.69 3.00 0.00 0.00 -
NAPS 0.79 0.79 0.74 0.7845 0.77 0.75 0.67 11.64%
Adjusted Per Share Value based on latest NOSH - 93,976
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.30 2.06 2.30 2.21 2.03 1.90 1.77 19.13%
EPS 0.50 0.48 0.41 0.49 0.51 0.44 0.38 20.13%
DPS 0.54 0.00 0.60 0.53 0.43 0.00 0.00 -
NAPS 0.1128 0.1128 0.1059 0.112 0.1101 0.1072 0.0955 11.77%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.36 0.25 0.24 0.22 0.19 0.15 0.15 -
P/RPS 2.23 1.73 1.49 1.42 1.34 1.13 1.21 50.48%
P/EPS 10.34 7.44 8.33 6.43 5.35 4.84 5.67 49.42%
EY 9.67 13.44 12.00 15.55 18.68 20.67 17.64 -33.09%
DY 10.42 0.00 17.46 16.77 15.79 0.00 0.00 -
P/NAPS 0.46 0.32 0.32 0.28 0.25 0.20 0.22 63.73%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 07/03/06 -
Price 0.41 0.24 0.24 0.24 0.19 0.16 0.15 -
P/RPS 2.54 1.66 1.49 1.55 1.34 1.21 1.21 64.16%
P/EPS 11.78 7.14 8.33 7.02 5.35 5.16 5.67 63.03%
EY 8.49 14.00 12.00 14.25 18.68 19.38 17.64 -38.66%
DY 9.15 0.00 17.46 15.38 15.79 0.00 0.00 -
P/NAPS 0.52 0.30 0.32 0.31 0.25 0.21 0.22 77.72%

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