[PICORP] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
03-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 5.52%
YoY- -4.7%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 61,486 57,446 51,700 38,748 39,152 0 -
PBT 20,136 22,866 21,492 13,984 13,926 0 -
Tax -6,294 -5,996 -6,036 -6,602 -6,180 0 -
NP 13,842 16,870 15,456 7,382 7,746 0 -
-
NP to SH 10,700 12,856 12,510 7,382 7,746 0 -
-
Tax Rate 31.26% 26.22% 28.08% 47.21% 44.38% - -
Total Cost 47,644 40,576 36,244 31,366 31,406 0 -
-
Net Worth 79,259 74,241 72,426 46,959 0 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 16,248 7,048 5,643 4,996 - - -
Div Payout % 151.85% 54.82% 45.11% 67.68% - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 79,259 74,241 72,426 46,959 0 0 -
NOSH 660,493 93,976 94,060 93,918 93,896 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 22.51% 29.37% 29.90% 19.05% 19.78% 0.00% -
ROE 13.50% 17.32% 17.27% 15.72% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.31 61.13 54.96 41.26 41.70 0.00 -
EPS 1.62 13.68 13.30 7.86 8.24 0.00 -
DPS 2.46 7.50 6.00 5.32 0.00 0.00 -
NAPS 0.12 0.79 0.77 0.50 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,816
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 9.34 8.73 7.86 5.89 5.95 0.00 -
EPS 1.63 1.95 1.90 1.12 1.18 0.00 -
DPS 2.47 1.07 0.86 0.76 0.00 0.00 -
NAPS 0.1205 0.1128 0.1101 0.0714 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 - - -
Price 0.71 0.36 0.19 0.14 0.00 0.00 -
P/RPS 7.63 0.59 0.35 0.34 0.00 0.00 -
P/EPS 43.83 2.63 1.43 1.78 0.00 0.00 -
EY 2.28 38.00 70.00 56.14 0.00 0.00 -
DY 3.46 20.83 31.58 38.00 0.00 0.00 -
P/NAPS 5.92 0.46 0.25 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 22/08/08 17/08/07 07/08/06 03/08/05 19/10/04 - -
Price 0.56 0.41 0.19 0.15 0.00 0.00 -
P/RPS 6.02 0.67 0.35 0.36 0.00 0.00 -
P/EPS 34.57 3.00 1.43 1.91 0.00 0.00 -
EY 2.89 33.37 70.00 52.40 0.00 0.00 -
DY 4.39 18.29 31.58 35.47 0.00 0.00 -
P/NAPS 4.67 0.52 0.25 0.30 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