[PICORP] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 2.23%
YoY- -24.03%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,951 80,453 79,675 75,420 74,830 78,230 76,467 6.40%
PBT 7,244 4,580 7,948 20,136 20,127 24,970 25,954 -57.19%
Tax -6,679 -7,060 -6,351 -6,529 -6,542 -5,605 -6,918 -2.31%
NP 565 -2,480 1,597 13,607 13,585 19,365 19,036 -90.35%
-
NP to SH 1,912 -859 3,054 10,443 10,215 14,309 14,187 -73.61%
-
Tax Rate 92.20% 154.15% 79.91% 32.42% 32.50% 22.45% 26.65% -
Total Cost 83,386 82,933 78,078 61,813 61,245 58,865 57,431 28.13%
-
Net Worth 90,664 89,699 85,568 92,203 92,733 85,749 86,133 3.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,346 5,623 5,623 6,568 6,568 7,952 7,952 -43.75%
Div Payout % 175.02% 0.00% 184.13% 62.90% 64.31% 55.57% 56.05% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 90,664 89,699 85,568 92,203 92,733 85,749 86,133 3.46%
NOSH 647,600 689,999 658,219 658,593 713,333 659,615 662,564 -1.50%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.67% -3.08% 2.00% 18.04% 18.15% 24.75% 24.89% -
ROE 2.11% -0.96% 3.57% 11.33% 11.02% 16.69% 16.47% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.96 11.66 12.10 11.45 10.49 11.86 11.54 8.02%
EPS 0.30 -0.12 0.46 1.59 1.43 2.17 2.14 -72.91%
DPS 0.52 0.81 0.85 1.00 0.92 1.20 1.20 -42.64%
NAPS 0.14 0.13 0.13 0.14 0.13 0.13 0.13 5.05%
Adjusted Per Share Value based on latest NOSH - 658,593
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 12.76 12.23 12.11 11.46 11.37 11.89 11.62 6.41%
EPS 0.29 -0.13 0.46 1.59 1.55 2.17 2.16 -73.68%
DPS 0.51 0.85 0.85 1.00 1.00 1.21 1.21 -43.69%
NAPS 0.1378 0.1363 0.13 0.1401 0.1409 0.1303 0.1309 3.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.28 0.23 0.25 0.28 0.27 0.32 0.36 -
P/RPS 2.16 1.97 2.07 2.45 2.57 2.70 3.12 -21.68%
P/EPS 94.84 -184.75 53.88 17.66 18.85 14.75 16.81 215.92%
EY 1.05 -0.54 1.86 5.66 5.30 6.78 5.95 -68.43%
DY 1.85 3.54 3.42 3.56 3.41 3.75 3.33 -32.34%
P/NAPS 2.00 1.77 1.92 2.00 2.08 2.46 2.77 -19.46%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 11/11/10 16/08/10 26/05/10 25/02/10 13/11/09 04/08/09 -
Price 0.26 0.30 0.23 0.25 0.28 0.31 0.35 -
P/RPS 2.01 2.57 1.90 2.18 2.67 2.61 3.03 -23.88%
P/EPS 88.06 -240.98 49.57 15.77 19.55 14.29 16.35 206.31%
EY 1.14 -0.41 2.02 6.34 5.11 7.00 6.12 -67.28%
DY 1.99 2.72 3.71 3.99 3.29 3.87 3.43 -30.36%
P/NAPS 1.86 2.31 1.77 1.79 2.15 2.38 2.69 -21.75%

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