[PICORP] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -9.76%
YoY- 39.16%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,836 45,653 42,360 39,185 40,497 40,362 31,167 35.01%
PBT 18,922 17,083 15,168 15,536 15,951 16,706 13,349 26.26%
Tax -5,895 -6,095 -6,178 -6,815 -6,287 -6,170 -4,562 18.69%
NP 13,027 10,988 8,990 8,721 9,664 10,536 8,787 30.11%
-
NP to SH 11,246 9,849 8,682 8,721 9,664 10,536 8,787 17.93%
-
Tax Rate 31.15% 35.68% 40.73% 43.87% 39.41% 36.93% 34.17% -
Total Cost 35,809 34,665 33,370 30,464 30,833 29,826 22,380 36.91%
-
Net Worth 72,423 70,548 62,833 47,003 46,908 47,956 57,866 16.18%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 5,322 6,412 6,412 2,495 2,495 - - -
Div Payout % 47.33% 65.11% 73.86% 28.62% 25.82% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 72,423 70,548 62,833 47,003 46,908 47,956 57,866 16.18%
NOSH 94,056 94,064 93,781 94,007 93,816 94,032 93,333 0.51%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 26.67% 24.07% 21.22% 22.26% 23.86% 26.10% 28.19% -
ROE 15.53% 13.96% 13.82% 18.55% 20.60% 21.97% 15.18% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 51.92 48.53 45.17 41.68 43.17 42.92 33.39 34.32%
EPS 11.96 10.47 9.26 9.28 10.30 11.20 9.41 17.38%
DPS 5.66 6.83 6.83 2.66 2.66 0.00 0.00 -
NAPS 0.77 0.75 0.67 0.50 0.50 0.51 0.62 15.58%
Adjusted Per Share Value based on latest NOSH - 94,007
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.42 6.94 6.44 5.96 6.15 6.13 4.74 34.92%
EPS 1.71 1.50 1.32 1.33 1.47 1.60 1.34 17.70%
DPS 0.81 0.97 0.97 0.38 0.38 0.00 0.00 -
NAPS 0.1101 0.1072 0.0955 0.0714 0.0713 0.0729 0.0879 16.24%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.19 0.15 0.15 0.14 0.14 0.13 0.14 -
P/RPS 0.37 0.31 0.33 0.34 0.32 0.30 0.42 -8.12%
P/EPS 1.59 1.43 1.62 1.51 1.36 1.16 1.49 4.43%
EY 62.93 69.80 61.72 66.26 73.58 86.19 67.25 -4.34%
DY 29.79 45.53 45.53 19.00 19.00 0.00 0.00 -
P/NAPS 0.25 0.20 0.22 0.28 0.28 0.25 0.23 5.73%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 07/08/06 12/04/06 07/03/06 16/11/05 03/08/05 11/05/05 - -
Price 0.19 0.16 0.15 0.15 0.15 0.13 0.00 -
P/RPS 0.37 0.33 0.33 0.36 0.35 0.30 0.00 -
P/EPS 1.59 1.53 1.62 1.62 1.46 1.16 0.00 -
EY 62.93 65.44 61.72 61.85 68.67 86.19 0.00 -
DY 29.79 42.69 45.53 17.73 17.73 0.00 0.00 -
P/NAPS 0.25 0.21 0.22 0.30 0.30 0.25 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