[PICORP] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
08-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 16.49%
YoY- 8.3%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 15,308 15,927 15,148 13,575 15,143 14,521 13,362 9.46%
PBT 6,045 6,224 5,841 5,592 5,596 5,767 5,474 6.81%
Tax -2,791 -1,594 -1,515 -1,483 -2,221 -1,640 -1,493 51.57%
NP 3,254 4,630 4,326 4,109 3,375 4,127 3,981 -12.54%
-
NP to SH 2,984 3,332 3,270 3,158 2,711 3,214 3,339 -7.20%
-
Tax Rate 46.17% 25.61% 25.94% 26.52% 39.69% 28.44% 27.27% -
Total Cost 12,054 11,297 10,822 9,466 11,768 10,394 9,381 18.13%
-
Net Worth 76,247 74,358 74,232 74,250 69,657 73,724 72,423 3.48%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 677 3,529 3,523 - 3,944 3,467 2,821 -61.28%
Div Payout % 22.71% 105.93% 107.76% - 145.49% 107.89% 84.51% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 76,247 74,358 74,232 74,250 69,657 73,724 72,423 3.48%
NOSH 94,132 94,124 93,965 93,988 94,131 93,976 94,056 0.05%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 21.26% 29.07% 28.56% 30.27% 22.29% 28.42% 29.79% -
ROE 3.91% 4.48% 4.41% 4.25% 3.89% 4.36% 4.61% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 16.26 16.92 16.12 14.44 16.09 15.45 14.21 9.37%
EPS 3.17 3.54 3.48 3.36 2.88 3.42 3.55 -7.25%
DPS 0.72 3.75 3.75 0.00 4.19 3.69 3.00 -61.27%
NAPS 0.81 0.79 0.79 0.79 0.74 0.7845 0.77 3.42%
Adjusted Per Share Value based on latest NOSH - 93,988
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2.33 2.42 2.30 2.06 2.30 2.21 2.03 9.59%
EPS 0.45 0.51 0.50 0.48 0.41 0.49 0.51 -7.98%
DPS 0.10 0.54 0.54 0.00 0.60 0.53 0.43 -62.08%
NAPS 0.1159 0.113 0.1128 0.1128 0.1059 0.112 0.1101 3.47%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.41 0.46 0.36 0.25 0.24 0.22 0.19 -
P/RPS 2.52 2.72 2.23 1.73 1.49 1.42 1.34 52.18%
P/EPS 12.93 12.99 10.34 7.44 8.33 6.43 5.35 79.80%
EY 7.73 7.70 9.67 13.44 12.00 15.55 18.68 -44.37%
DY 1.76 8.15 10.42 0.00 17.46 16.77 15.79 -76.74%
P/NAPS 0.51 0.58 0.46 0.32 0.32 0.28 0.25 60.64%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 22/11/06 07/08/06 -
Price 0.58 0.53 0.41 0.24 0.24 0.24 0.19 -
P/RPS 3.57 3.13 2.54 1.66 1.49 1.55 1.34 91.83%
P/EPS 18.30 14.97 11.78 7.14 8.33 7.02 5.35 126.51%
EY 5.47 6.68 8.49 14.00 12.00 14.25 18.68 -55.80%
DY 1.24 7.08 9.15 0.00 17.46 15.38 15.79 -81.57%
P/NAPS 0.72 0.67 0.52 0.30 0.32 0.31 0.25 102.03%

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