[PICORP] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -15.65%
YoY- 9.27%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 15,927 15,148 13,575 15,143 14,521 13,362 12,488 17.58%
PBT 6,224 5,841 5,592 5,596 5,767 5,474 5,272 11.69%
Tax -1,594 -1,515 -1,483 -2,221 -1,640 -1,493 -1,525 2.99%
NP 4,630 4,326 4,109 3,375 4,127 3,981 3,747 15.13%
-
NP to SH 3,332 3,270 3,158 2,711 3,214 3,339 2,916 9.28%
-
Tax Rate 25.61% 25.94% 26.52% 39.69% 28.44% 27.27% 28.93% -
Total Cost 11,297 10,822 9,466 11,768 10,394 9,381 8,741 18.63%
-
Net Worth 74,358 74,232 74,250 69,657 73,724 72,423 70,548 3.56%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,529 3,523 - 3,944 3,467 2,821 - -
Div Payout % 105.93% 107.76% - 145.49% 107.89% 84.51% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 74,358 74,232 74,250 69,657 73,724 72,423 70,548 3.56%
NOSH 94,124 93,965 93,988 94,131 93,976 94,056 94,064 0.04%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 29.07% 28.56% 30.27% 22.29% 28.42% 29.79% 30.00% -
ROE 4.48% 4.41% 4.25% 3.89% 4.36% 4.61% 4.13% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 16.92 16.12 14.44 16.09 15.45 14.21 13.28 17.50%
EPS 3.54 3.48 3.36 2.88 3.42 3.55 3.10 9.24%
DPS 3.75 3.75 0.00 4.19 3.69 3.00 0.00 -
NAPS 0.79 0.79 0.79 0.74 0.7845 0.77 0.75 3.52%
Adjusted Per Share Value based on latest NOSH - 94,131
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 2.42 2.30 2.06 2.30 2.21 2.03 1.90 17.48%
EPS 0.51 0.50 0.48 0.41 0.49 0.51 0.44 10.33%
DPS 0.54 0.54 0.00 0.60 0.53 0.43 0.00 -
NAPS 0.113 0.1128 0.1128 0.1059 0.112 0.1101 0.1072 3.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.46 0.36 0.25 0.24 0.22 0.19 0.15 -
P/RPS 2.72 2.23 1.73 1.49 1.42 1.34 1.13 79.51%
P/EPS 12.99 10.34 7.44 8.33 6.43 5.35 4.84 93.01%
EY 7.70 9.67 13.44 12.00 15.55 18.68 20.67 -48.19%
DY 8.15 10.42 0.00 17.46 16.77 15.79 0.00 -
P/NAPS 0.58 0.46 0.32 0.32 0.28 0.25 0.20 103.22%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 12/04/06 -
Price 0.53 0.41 0.24 0.24 0.24 0.19 0.16 -
P/RPS 3.13 2.54 1.66 1.49 1.55 1.34 1.21 88.33%
P/EPS 14.97 11.78 7.14 8.33 7.02 5.35 5.16 103.28%
EY 6.68 8.49 14.00 12.00 14.25 18.68 19.38 -50.80%
DY 7.08 9.15 0.00 17.46 15.38 15.79 0.00 -
P/NAPS 0.67 0.52 0.30 0.32 0.31 0.25 0.21 116.56%

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