[PICORP] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -8.81%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 75,114 72,187 64,646 61,978 61,278 59,958 59,534 16.74%
PBT 24,874 24,060 22,707 22,337 24,009 23,702 23,238 4.63%
Tax -6,630 -6,748 -8,368 -7,532 -7,552 -7,383 -6,596 0.34%
NP 18,244 17,312 14,339 14,805 16,457 16,319 16,642 6.31%
-
NP to SH 13,746 12,966 11,642 11,666 12,793 12,744 12,491 6.58%
-
Tax Rate 26.65% 28.05% 36.85% 33.72% 31.45% 31.15% 28.38% -
Total Cost 56,870 54,875 50,307 47,173 44,821 43,639 42,892 20.66%
-
Net Worth 84,968 86,159 79,391 77,927 85,083 76,247 0 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,619 12,332 8,701 12,231 12,443 7,731 11,405 -23.56%
Div Payout % 55.43% 95.11% 74.75% 104.85% 97.27% 60.66% 91.31% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 84,968 86,159 79,391 77,927 85,083 76,247 0 -
NOSH 653,606 662,769 661,600 649,393 654,489 94,132 94,124 263.55%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 24.29% 23.98% 22.18% 23.89% 26.86% 27.22% 27.95% -
ROE 16.18% 15.05% 14.66% 14.97% 15.04% 16.71% 0.00% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.49 10.89 9.77 9.54 9.36 63.70 63.25 -67.89%
EPS 2.10 1.96 1.76 1.80 1.95 13.54 13.27 -70.71%
DPS 1.16 1.86 1.32 1.88 1.90 8.22 12.13 -79.05%
NAPS 0.13 0.13 0.12 0.12 0.13 0.81 0.00 -
Adjusted Per Share Value based on latest NOSH - 649,393
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11.42 10.97 9.82 9.42 9.31 9.11 9.05 16.75%
EPS 2.09 1.97 1.77 1.77 1.94 1.94 1.90 6.55%
DPS 1.16 1.87 1.32 1.86 1.89 1.17 1.73 -23.37%
NAPS 0.1291 0.1309 0.1207 0.1184 0.1293 0.1159 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.47 0.47 0.50 0.71 0.57 0.41 0.46 -
P/RPS 4.09 4.32 5.12 7.44 6.09 0.64 0.73 215.12%
P/EPS 22.35 24.02 28.41 39.52 29.16 3.03 3.47 245.78%
EY 4.47 4.16 3.52 2.53 3.43 33.02 28.85 -71.11%
DY 2.47 3.96 2.63 2.65 3.34 20.05 26.37 -79.34%
P/NAPS 3.62 3.62 4.17 5.92 4.38 0.51 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 11/05/09 27/02/09 06/11/08 22/08/08 07/05/08 25/02/08 28/11/07 -
Price 0.42 0.47 0.50 0.56 0.69 0.58 0.53 -
P/RPS 3.65 4.32 5.12 5.87 7.37 0.91 0.84 166.04%
P/EPS 19.97 24.02 28.41 31.17 35.30 4.28 3.99 192.31%
EY 5.01 4.16 3.52 3.21 2.83 23.34 25.04 -65.75%
DY 2.76 3.96 2.63 3.36 2.76 14.17 22.89 -75.56%
P/NAPS 3.23 3.62 4.17 4.67 5.31 0.72 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