[PICORP] YoY Annual (Unaudited) Result on 31-Dec-2005 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
YoY- -14.98%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 72,187 58,183 55,514 42,360 51,014 0 -
PBT 24,060 22,651 22,109 15,084 16,176 0 -
Tax -6,748 -6,186 -6,879 -4,435 -5,964 0 -
NP 17,312 16,465 15,230 10,649 10,212 0 -
-
NP to SH 12,966 12,967 12,180 8,682 10,212 0 -
-
Tax Rate 28.05% 27.31% 31.11% 29.40% 36.87% - -
Total Cost 54,875 41,718 40,284 31,711 40,802 0 -
-
Net Worth 85,562 78,005 69,546 62,995 42,128 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 12,373 1,174 7,405 6,421 - - -
Div Payout % 95.43% 9.06% 60.80% 73.97% - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 85,562 78,005 69,546 62,995 42,128 0 -
NOSH 658,172 93,982 93,981 94,023 84,257 0 -
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 23.98% 28.30% 27.43% 25.14% 20.02% 0.00% -
ROE 15.15% 16.62% 17.51% 13.78% 24.24% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.97 61.91 59.07 45.05 60.55 0.00 -
EPS 1.97 1.97 12.96 9.24 12.12 0.00 -
DPS 1.88 1.25 7.88 6.83 0.00 0.00 -
NAPS 0.13 0.83 0.74 0.67 0.50 1.13 -35.07%
Adjusted Per Share Value based on latest NOSH - 93,781
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 10.97 8.84 8.44 6.44 7.75 0.00 -
EPS 1.97 1.97 1.85 1.32 1.55 0.00 -
DPS 1.88 0.18 1.13 0.98 0.00 0.00 -
NAPS 0.13 0.1185 0.1057 0.0957 0.064 1.13 -35.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.47 0.41 0.24 0.15 0.14 0.00 -
P/RPS 4.29 0.66 0.41 0.33 0.23 0.00 -
P/EPS 23.86 2.97 1.85 1.62 1.16 0.00 -
EY 4.19 33.65 54.00 61.56 86.57 0.00 -
DY 4.00 3.05 32.83 45.53 0.00 0.00 -
P/NAPS 3.62 0.49 0.32 0.22 0.28 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 27/02/09 25/02/08 28/02/07 07/03/06 23/02/05 - -
Price 0.47 0.58 0.24 0.15 0.14 0.00 -
P/RPS 4.29 0.94 0.41 0.33 0.23 0.00 -
P/EPS 23.86 4.20 1.85 1.62 1.16 0.00 -
EY 4.19 23.79 54.00 61.56 86.57 0.00 -
DY 4.00 2.16 32.83 45.53 0.00 0.00 -
P/NAPS 3.62 0.70 0.32 0.22 0.28 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