[PICORP] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
06-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 54.36%
YoY- -0.72%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 17,201 17,822 22,849 18,595 15,848 14,895 15,308 8.09%
PBT 5,249 6,713 7,398 6,594 4,169 5,899 6,045 -8.99%
Tax -1,783 -1,534 -1,171 -2,430 -1,495 -1,652 -2,791 -25.84%
NP 3,466 5,179 6,227 4,164 2,674 4,247 3,254 4.30%
-
NP to SH 2,584 3,987 4,308 3,308 2,143 3,207 2,984 -9.15%
-
Tax Rate 33.97% 22.85% 15.83% 36.85% 35.86% 28.00% 46.17% -
Total Cost 13,735 12,643 16,622 14,431 13,174 10,648 12,054 9.10%
-
Net Worth 86,133 84,968 86,159 79,391 77,927 85,083 76,247 8.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,644 - 4,307 - 3,311 4,712 677 207.44%
Div Payout % 141.03% - 100.00% - 154.55% 146.94% 22.71% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 86,133 84,968 86,159 79,391 77,927 85,083 76,247 8.47%
NOSH 662,564 653,606 662,769 661,600 649,393 654,489 94,132 267.71%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 20.15% 29.06% 27.25% 22.39% 16.87% 28.51% 21.26% -
ROE 3.00% 4.69% 5.00% 4.17% 2.75% 3.77% 3.91% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.60 2.73 3.45 2.81 2.44 2.28 16.26 -70.57%
EPS 0.39 0.61 0.65 0.50 0.33 0.49 3.17 -75.29%
DPS 0.55 0.00 0.65 0.00 0.51 0.72 0.72 -16.44%
NAPS 0.13 0.13 0.13 0.12 0.12 0.13 0.81 -70.50%
Adjusted Per Share Value based on latest NOSH - 661,600
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2.61 2.71 3.47 2.83 2.41 2.26 2.33 7.86%
EPS 0.39 0.61 0.65 0.50 0.33 0.49 0.45 -9.10%
DPS 0.55 0.00 0.65 0.00 0.50 0.72 0.10 211.90%
NAPS 0.1309 0.1291 0.1309 0.1207 0.1184 0.1293 0.1159 8.46%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.36 0.47 0.47 0.50 0.71 0.57 0.41 -
P/RPS 13.87 17.24 13.63 17.79 29.09 25.05 2.52 212.05%
P/EPS 92.31 77.05 72.31 100.00 215.15 116.33 12.93 271.21%
EY 1.08 1.30 1.38 1.00 0.46 0.86 7.73 -73.10%
DY 1.53 0.00 1.38 0.00 0.72 1.26 1.76 -8.92%
P/NAPS 2.77 3.62 3.62 4.17 5.92 4.38 0.51 209.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 04/08/09 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 -
Price 0.35 0.42 0.47 0.50 0.56 0.69 0.58 -
P/RPS 13.48 15.40 13.63 17.79 22.95 30.32 3.57 142.67%
P/EPS 89.74 68.85 72.31 100.00 169.70 140.82 18.30 188.91%
EY 1.11 1.45 1.38 1.00 0.59 0.71 5.47 -65.50%
DY 1.57 0.00 1.38 0.00 0.91 1.04 1.24 17.05%
P/NAPS 2.69 3.23 3.62 4.17 4.67 5.31 0.72 140.96%

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