[PICORP] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.9%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 15,848 14,895 15,308 15,927 15,148 13,575 15,143 3.08%
PBT 4,169 5,899 6,045 6,224 5,841 5,592 5,596 -17.83%
Tax -1,495 -1,652 -2,791 -1,594 -1,515 -1,483 -2,221 -23.21%
NP 2,674 4,247 3,254 4,630 4,326 4,109 3,375 -14.38%
-
NP to SH 2,143 3,207 2,984 3,332 3,270 3,158 2,711 -14.51%
-
Tax Rate 35.86% 28.00% 46.17% 25.61% 25.94% 26.52% 39.69% -
Total Cost 13,174 10,648 12,054 11,297 10,822 9,466 11,768 7.82%
-
Net Worth 77,927 85,083 76,247 74,358 74,232 74,250 69,657 7.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,311 4,712 677 3,529 3,523 - 3,944 -11.01%
Div Payout % 154.55% 146.94% 22.71% 105.93% 107.76% - 145.49% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 77,927 85,083 76,247 74,358 74,232 74,250 69,657 7.77%
NOSH 649,393 654,489 94,132 94,124 93,965 93,988 94,131 262.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 16.87% 28.51% 21.26% 29.07% 28.56% 30.27% 22.29% -
ROE 2.75% 3.77% 3.91% 4.48% 4.41% 4.25% 3.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.44 2.28 16.26 16.92 16.12 14.44 16.09 -71.59%
EPS 0.33 0.49 3.17 3.54 3.48 3.36 2.88 -76.44%
DPS 0.51 0.72 0.72 3.75 3.75 0.00 4.19 -75.47%
NAPS 0.12 0.13 0.81 0.79 0.79 0.79 0.74 -70.29%
Adjusted Per Share Value based on latest NOSH - 94,124
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2.41 2.26 2.33 2.42 2.30 2.06 2.30 3.16%
EPS 0.33 0.49 0.45 0.51 0.50 0.48 0.41 -13.48%
DPS 0.50 0.72 0.10 0.54 0.54 0.00 0.60 -11.45%
NAPS 0.1184 0.1293 0.1159 0.113 0.1128 0.1128 0.1059 7.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.71 0.57 0.41 0.46 0.36 0.25 0.24 -
P/RPS 29.09 25.05 2.52 2.72 2.23 1.73 1.49 626.37%
P/EPS 215.15 116.33 12.93 12.99 10.34 7.44 8.33 775.50%
EY 0.46 0.86 7.73 7.70 9.67 13.44 12.00 -88.65%
DY 0.72 1.26 1.76 8.15 10.42 0.00 17.46 -88.08%
P/NAPS 5.92 4.38 0.51 0.58 0.46 0.32 0.32 600.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 -
Price 0.56 0.69 0.58 0.53 0.41 0.24 0.24 -
P/RPS 22.95 30.32 3.57 3.13 2.54 1.66 1.49 520.08%
P/EPS 169.70 140.82 18.30 14.97 11.78 7.14 8.33 647.28%
EY 0.59 0.71 5.47 6.68 8.49 14.00 12.00 -86.60%
DY 0.91 1.04 1.24 7.08 9.15 0.00 17.46 -86.07%
P/NAPS 4.67 5.31 0.72 0.67 0.52 0.30 0.32 498.16%

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