[PICORP] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 39,185 40,497 40,362 31,167 22,690 10,044 0 -
PBT 15,536 15,951 16,706 13,349 9,333 4,390 0 -
Tax -6,815 -6,287 -6,170 -4,562 -3,066 -1,576 0 -
NP 8,721 9,664 10,536 8,787 6,267 2,814 0 -
-
NP to SH 8,721 9,664 10,536 8,787 6,267 2,814 0 -
-
Tax Rate 43.87% 39.41% 36.93% 34.17% 32.85% 35.90% - -
Total Cost 30,464 30,833 29,826 22,380 16,423 7,230 0 -
-
Net Worth 47,003 46,908 47,956 57,866 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,495 2,495 - - - - - -
Div Payout % 28.62% 25.82% - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 47,003 46,908 47,956 57,866 0 0 0 -
NOSH 94,007 93,816 94,032 93,333 81,247 93,873 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 22.26% 23.86% 26.10% 28.19% 27.62% 28.02% 0.00% -
ROE 18.55% 20.60% 21.97% 15.18% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.68 43.17 42.92 33.39 27.93 10.70 0.00 -
EPS 9.28 10.30 11.20 9.41 7.71 3.00 0.00 -
DPS 2.66 2.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.50 0.51 0.62 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,333
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 5.96 6.15 6.13 4.74 3.45 1.53 0.00 -
EPS 1.33 1.47 1.60 1.34 0.95 0.43 0.00 -
DPS 0.38 0.38 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0714 0.0713 0.0729 0.0879 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 - - - -
Price 0.14 0.14 0.13 0.14 0.00 0.00 0.00 -
P/RPS 0.34 0.32 0.30 0.42 0.00 0.00 0.00 -
P/EPS 1.51 1.36 1.16 1.49 0.00 0.00 0.00 -
EY 66.26 73.58 86.19 67.25 0.00 0.00 0.00 -
DY 19.00 19.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.28 0.25 0.23 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 16/11/05 03/08/05 11/05/05 - - - - -
Price 0.15 0.15 0.13 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.35 0.30 0.00 0.00 0.00 0.00 -
P/EPS 1.62 1.46 1.16 0.00 0.00 0.00 0.00 -
EY 61.85 68.67 86.19 0.00 0.00 0.00 0.00 -
DY 17.73 17.73 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.30 0.25 0.00 0.00 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