[PICORP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
16-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 12.0%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 65,784 59,533 53,828 40,944 56,716 0 -
PBT 22,216 23,542 22,017 15,360 16,213 0 -
Tax -7,436 -6,122 -6,210 -7,092 -5,957 0 -
NP 14,780 17,420 15,806 8,268 10,256 0 -
-
NP to SH 11,544 13,013 12,625 8,268 10,256 0 -
-
Tax Rate 33.47% 26.00% 28.21% 46.17% 36.74% - -
Total Cost 51,004 42,113 38,021 32,676 46,460 0 -
-
Net Worth 78,709 74,281 73,767 46,977 37,363 0 -
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 10,756 9,954 8,387 3,332 - - -
Div Payout % 93.18% 76.49% 66.43% 40.30% - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 78,709 74,281 73,767 46,977 37,363 0 -
NOSH 655,909 94,026 94,031 93,954 81,224 0 -
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 22.47% 29.26% 29.37% 20.19% 18.08% 0.00% -
ROE 14.67% 17.52% 17.11% 17.60% 27.45% 0.00% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.03 63.32 57.24 43.58 69.83 0.00 -
EPS 1.76 13.84 13.43 8.80 12.63 0.00 -
DPS 1.64 10.59 8.92 3.55 0.00 0.00 -
NAPS 0.12 0.79 0.7845 0.50 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,007
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 10.00 9.05 8.18 6.22 8.62 0.00 -
EPS 1.75 1.98 1.92 1.26 1.56 0.00 -
DPS 1.63 1.51 1.27 0.51 0.00 0.00 -
NAPS 0.1196 0.1129 0.1121 0.0714 0.0568 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.50 0.46 0.22 0.14 0.00 0.00 -
P/RPS 4.99 0.73 0.38 0.32 0.00 0.00 -
P/EPS 28.41 3.32 1.64 1.59 0.00 0.00 -
EY 3.52 30.09 61.03 62.86 0.00 0.00 -
DY 3.28 23.01 40.55 25.33 0.00 0.00 -
P/NAPS 4.17 0.58 0.28 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/08 28/11/07 22/11/06 16/11/05 23/12/04 - -
Price 0.50 0.53 0.24 0.15 0.14 0.00 -
P/RPS 4.99 0.84 0.42 0.34 0.20 0.00 -
P/EPS 28.41 3.83 1.79 1.70 1.11 0.00 -
EY 3.52 26.11 55.94 58.67 90.19 0.00 -
DY 3.28 19.97 37.17 23.64 0.00 0.00 -
P/NAPS 4.17 0.67 0.31 0.30 0.30 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