[PICORP] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 51.38%
YoY- 52.7%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 55,381 49,338 44,650 40,371 30,708 42,537 0 -
PBT 17,572 16,662 17,657 16,513 11,520 12,160 0 -
Tax -4,434 -5,577 -4,592 -4,658 -5,319 -4,468 0 -
NP 13,138 11,085 13,065 11,855 6,201 7,692 0 -
-
NP to SH 10,001 8,658 9,760 9,469 6,201 7,692 0 -
-
Tax Rate 25.23% 33.47% 26.01% 28.21% 46.17% 36.74% - -
Total Cost 42,243 38,253 31,585 28,516 24,507 34,845 0 -
-
Net Worth 85,534 78,709 74,281 73,767 46,977 37,363 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 8,356 8,067 7,465 6,290 2,499 - - -
Div Payout % 83.55% 93.18% 76.49% 66.43% 40.30% - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 85,534 78,709 74,281 73,767 46,977 37,363 0 -
NOSH 657,960 655,909 94,026 94,031 93,954 81,224 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 23.72% 22.47% 29.26% 29.37% 20.19% 18.08% 0.00% -
ROE 11.69% 11.00% 13.14% 12.84% 13.20% 20.59% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.42 7.52 47.49 42.93 32.68 52.37 0.00 -
EPS 1.52 1.32 10.38 10.07 6.60 9.47 0.00 -
DPS 1.27 1.23 7.94 6.69 2.66 0.00 0.00 -
NAPS 0.13 0.12 0.79 0.7845 0.50 0.46 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,976
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.42 7.50 6.79 6.14 4.67 6.46 0.00 -
EPS 1.52 1.32 1.48 1.44 0.94 1.17 0.00 -
DPS 1.27 1.23 1.13 0.96 0.38 0.00 0.00 -
NAPS 0.13 0.1196 0.1129 0.1121 0.0714 0.0568 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - - -
Price 0.32 0.50 0.46 0.22 0.14 0.00 0.00 -
P/RPS 3.80 6.65 0.97 0.51 0.43 0.00 0.00 -
P/EPS 21.05 37.88 4.43 2.18 2.12 0.00 0.00 -
EY 4.75 2.64 22.57 45.77 47.14 0.00 0.00 -
DY 3.97 2.46 17.26 30.41 19.00 0.00 0.00 -
P/NAPS 2.46 4.17 0.58 0.28 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 23/12/04 - -
Price 0.31 0.50 0.53 0.24 0.15 0.14 0.00 -
P/RPS 3.68 6.65 1.12 0.56 0.46 0.27 0.00 -
P/EPS 20.39 37.88 5.11 2.38 2.27 1.48 0.00 -
EY 4.90 2.64 19.58 41.96 44.00 67.64 0.00 -
DY 4.10 2.46 14.98 27.88 17.73 0.00 0.00 -
P/NAPS 2.38 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