[PICORP] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
03-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -8.28%
YoY- 243.43%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 45,653 42,360 39,185 40,497 40,362 31,167 22,690 59.44%
PBT 17,083 15,168 15,536 15,951 16,706 13,349 9,333 49.68%
Tax -6,095 -6,178 -6,815 -6,287 -6,170 -4,562 -3,066 58.16%
NP 10,988 8,990 8,721 9,664 10,536 8,787 6,267 45.45%
-
NP to SH 9,849 8,682 8,721 9,664 10,536 8,787 6,267 35.20%
-
Tax Rate 35.68% 40.73% 43.87% 39.41% 36.93% 34.17% 32.85% -
Total Cost 34,665 33,370 30,464 30,833 29,826 22,380 16,423 64.62%
-
Net Worth 70,548 62,833 47,003 46,908 47,956 57,866 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,412 6,412 2,495 2,495 - - - -
Div Payout % 65.11% 73.86% 28.62% 25.82% - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 70,548 62,833 47,003 46,908 47,956 57,866 0 -
NOSH 94,064 93,781 94,007 93,816 94,032 93,333 81,247 10.26%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 24.07% 21.22% 22.26% 23.86% 26.10% 28.19% 27.62% -
ROE 13.96% 13.82% 18.55% 20.60% 21.97% 15.18% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 48.53 45.17 41.68 43.17 42.92 33.39 27.93 44.57%
EPS 10.47 9.26 9.28 10.30 11.20 9.41 7.71 22.65%
DPS 6.83 6.83 2.66 2.66 0.00 0.00 0.00 -
NAPS 0.75 0.67 0.50 0.50 0.51 0.62 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,816
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 6.94 6.44 5.96 6.15 6.13 4.74 3.45 59.42%
EPS 1.50 1.32 1.33 1.47 1.60 1.34 0.95 35.63%
DPS 0.97 0.97 0.38 0.38 0.00 0.00 0.00 -
NAPS 0.1072 0.0955 0.0714 0.0713 0.0729 0.0879 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 - -
Price 0.15 0.15 0.14 0.14 0.13 0.14 0.00 -
P/RPS 0.31 0.33 0.34 0.32 0.30 0.42 0.00 -
P/EPS 1.43 1.62 1.51 1.36 1.16 1.49 0.00 -
EY 69.80 61.72 66.26 73.58 86.19 67.25 0.00 -
DY 45.53 45.53 19.00 19.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.22 0.28 0.28 0.25 0.23 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 12/04/06 07/03/06 16/11/05 03/08/05 11/05/05 - - -
Price 0.16 0.15 0.15 0.15 0.13 0.00 0.00 -
P/RPS 0.33 0.33 0.36 0.35 0.30 0.00 0.00 -
P/EPS 1.53 1.62 1.62 1.46 1.16 0.00 0.00 -
EY 65.44 61.72 61.85 68.67 86.19 0.00 0.00 -
DY 42.69 45.53 17.73 17.73 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.30 0.30 0.25 0.00 0.00 -

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