[PICORP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 0.95%
YoY- 4.53%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 61,978 61,278 59,958 59,534 58,128 56,342 55,255 7.96%
PBT 22,337 24,009 23,702 23,238 22,781 22,414 22,094 0.73%
Tax -7,532 -7,552 -7,383 -6,596 -6,642 -6,620 -6,662 8.53%
NP 14,805 16,457 16,319 16,642 16,139 15,794 15,432 -2.72%
-
NP to SH 11,666 12,793 12,744 12,491 12,373 12,442 12,200 -2.94%
-
Tax Rate 33.72% 31.45% 31.15% 28.38% 29.16% 29.54% 30.15% -
Total Cost 47,173 44,821 43,639 42,892 41,989 40,548 39,823 11.96%
-
Net Worth 77,927 85,083 76,247 0 0 0 69,657 7.77%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 12,231 12,443 7,731 11,405 14,873 14,171 10,233 12.63%
Div Payout % 104.85% 97.27% 60.66% 91.31% 120.21% 113.90% 83.88% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 77,927 85,083 76,247 0 0 0 69,657 7.77%
NOSH 649,393 654,489 94,132 94,124 93,965 93,988 94,131 262.82%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 23.89% 26.86% 27.22% 27.95% 27.76% 28.03% 27.93% -
ROE 14.97% 15.04% 16.71% 0.00% 0.00% 0.00% 17.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.54 9.36 63.70 63.25 61.86 59.95 58.70 -70.25%
EPS 1.80 1.95 13.54 13.27 13.17 13.24 12.96 -73.21%
DPS 1.88 1.90 8.22 12.13 15.82 15.07 10.88 -69.01%
NAPS 0.12 0.13 0.81 0.00 0.00 0.00 0.74 -70.29%
Adjusted Per Share Value based on latest NOSH - 94,124
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 9.42 9.31 9.11 9.05 8.83 8.56 8.40 7.94%
EPS 1.77 1.94 1.94 1.90 1.88 1.89 1.85 -2.90%
DPS 1.86 1.89 1.17 1.73 2.26 2.15 1.56 12.45%
NAPS 0.1184 0.1293 0.1159 0.00 0.00 0.00 0.1059 7.72%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.71 0.57 0.41 0.46 0.36 0.25 0.24 -
P/RPS 7.44 6.09 0.64 0.73 0.58 0.42 0.41 591.76%
P/EPS 39.52 29.16 3.03 3.47 2.73 1.89 1.85 671.33%
EY 2.53 3.43 33.02 28.85 36.58 52.95 54.00 -87.02%
DY 2.65 3.34 20.05 26.37 43.94 60.28 45.33 -84.96%
P/NAPS 5.92 4.38 0.51 0.00 0.00 0.00 0.32 600.73%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 07/05/08 25/02/08 28/11/07 17/08/07 08/05/07 28/02/07 -
Price 0.56 0.69 0.58 0.53 0.41 0.24 0.24 -
P/RPS 5.87 7.37 0.91 0.84 0.66 0.40 0.41 490.57%
P/EPS 31.17 35.30 4.28 3.99 3.11 1.81 1.85 558.35%
EY 3.21 2.83 23.34 25.04 32.12 55.16 54.00 -84.79%
DY 3.36 2.76 14.17 22.89 38.59 62.79 45.33 -82.38%
P/NAPS 4.67 5.31 0.72 0.00 0.00 0.00 0.32 498.16%

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