[PICORP] QoQ Quarter Result on 31-Mar-2008 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.47%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 22,849 18,595 15,848 14,895 15,308 15,927 15,148 31.36%
PBT 7,398 6,594 4,169 5,899 6,045 6,224 5,841 16.97%
Tax -1,171 -2,430 -1,495 -1,652 -2,791 -1,594 -1,515 -15.71%
NP 6,227 4,164 2,674 4,247 3,254 4,630 4,326 27.34%
-
NP to SH 4,308 3,308 2,143 3,207 2,984 3,332 3,270 20.07%
-
Tax Rate 15.83% 36.85% 35.86% 28.00% 46.17% 25.61% 25.94% -
Total Cost 16,622 14,431 13,174 10,648 12,054 11,297 10,822 32.94%
-
Net Worth 86,159 79,391 77,927 85,083 76,247 74,358 74,232 10.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,307 - 3,311 4,712 677 3,529 3,523 14.26%
Div Payout % 100.00% - 154.55% 146.94% 22.71% 105.93% 107.76% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 86,159 79,391 77,927 85,083 76,247 74,358 74,232 10.39%
NOSH 662,769 661,600 649,393 654,489 94,132 94,124 93,965 265.61%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 27.25% 22.39% 16.87% 28.51% 21.26% 29.07% 28.56% -
ROE 5.00% 4.17% 2.75% 3.77% 3.91% 4.48% 4.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.45 2.81 2.44 2.28 16.26 16.92 16.12 -64.05%
EPS 0.65 0.50 0.33 0.49 3.17 3.54 3.48 -67.15%
DPS 0.65 0.00 0.51 0.72 0.72 3.75 3.75 -68.74%
NAPS 0.13 0.12 0.12 0.13 0.81 0.79 0.79 -69.80%
Adjusted Per Share Value based on latest NOSH - 654,489
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 3.47 2.83 2.41 2.26 2.33 2.42 2.30 31.37%
EPS 0.65 0.50 0.33 0.49 0.45 0.51 0.50 19.01%
DPS 0.65 0.00 0.50 0.72 0.10 0.54 0.54 13.09%
NAPS 0.1309 0.1207 0.1184 0.1293 0.1159 0.113 0.1128 10.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.47 0.50 0.71 0.57 0.41 0.46 0.36 -
P/RPS 13.63 17.79 29.09 25.05 2.52 2.72 2.23 232.46%
P/EPS 72.31 100.00 215.15 116.33 12.93 12.99 10.34 263.54%
EY 1.38 1.00 0.46 0.86 7.73 7.70 9.67 -72.52%
DY 1.38 0.00 0.72 1.26 1.76 8.15 10.42 -73.85%
P/NAPS 3.62 4.17 5.92 4.38 0.51 0.58 0.46 293.17%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 -
Price 0.47 0.50 0.56 0.69 0.58 0.53 0.41 -
P/RPS 13.63 17.79 22.95 30.32 3.57 3.13 2.54 204.95%
P/EPS 72.31 100.00 169.70 140.82 18.30 14.97 11.78 233.41%
EY 1.38 1.00 0.59 0.71 5.47 6.68 8.49 -70.05%
DY 1.38 0.00 0.91 1.04 1.24 7.08 9.15 -71.50%
P/NAPS 3.62 4.17 4.67 5.31 0.72 0.67 0.52 262.45%

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