[PICORP] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
12-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 34.35%
YoY- 66.72%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 71,288 59,580 54,300 49,952 36,780 0 -
PBT 26,852 23,596 22,368 21,088 13,428 0 -
Tax -6,136 -6,608 -5,932 -6,100 -6,432 0 -
NP 20,716 16,988 16,436 14,988 6,996 0 -
-
NP to SH 15,948 12,828 12,632 11,664 6,996 0 -
-
Tax Rate 22.85% 28.00% 26.52% 28.93% 47.90% - -
Total Cost 50,572 42,592 37,864 34,964 29,784 0 -
-
Net Worth 84,968 85,083 74,250 70,548 47,956 0 -
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - 18,849 - - - - -
Div Payout % - 146.94% - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 84,968 85,083 74,250 70,548 47,956 0 -
NOSH 653,606 654,489 93,988 94,064 94,032 0 -
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 29.06% 28.51% 30.27% 30.00% 19.02% 0.00% -
ROE 18.77% 15.08% 17.01% 16.53% 14.59% 0.00% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.91 9.10 57.77 53.10 39.11 0.00 -
EPS 2.44 1.96 13.44 12.40 7.44 0.00 -
DPS 0.00 2.88 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.79 0.75 0.51 0.00 -
Adjusted Per Share Value based on latest NOSH - 94,064
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 10.83 9.05 8.25 7.59 5.59 0.00 -
EPS 2.42 1.95 1.92 1.77 1.06 0.00 -
DPS 0.00 2.86 0.00 0.00 0.00 0.00 -
NAPS 0.1291 0.1293 0.1128 0.1072 0.0729 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 - -
Price 0.47 0.57 0.25 0.15 0.13 0.00 -
P/RPS 4.31 6.26 0.43 0.28 0.33 0.00 -
P/EPS 19.26 29.08 1.86 1.21 1.75 0.00 -
EY 5.19 3.44 53.76 82.67 57.23 0.00 -
DY 0.00 5.05 0.00 0.00 0.00 0.00 -
P/NAPS 3.62 4.38 0.32 0.20 0.25 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 11/05/09 07/05/08 08/05/07 12/04/06 11/05/05 - -
Price 0.42 0.69 0.24 0.16 0.13 0.00 -
P/RPS 3.85 7.58 0.42 0.30 0.33 0.00 -
P/EPS 17.21 35.20 1.79 1.29 1.75 0.00 -
EY 5.81 2.84 56.00 77.50 57.23 0.00 -
DY 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 3.23 5.31 0.30 0.21 0.25 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