[PICORP] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
13-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 52.2%
YoY- 15.51%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 64,721 65,924 61,004 55,381 49,338 44,650 40,371 8.17%
PBT 12,045 19,273 2,025 17,572 16,662 17,657 16,513 -5.11%
Tax -5,276 -5,560 -4,952 -4,434 -5,577 -4,592 -4,658 2.09%
NP 6,769 13,713 -2,927 13,138 11,085 13,065 11,855 -8.90%
-
NP to SH 3,613 9,977 -1,073 10,001 8,658 9,760 9,469 -14.82%
-
Tax Rate 43.80% 28.85% 244.54% 25.23% 33.47% 26.01% 28.21% -
Total Cost 57,952 52,211 63,931 42,243 38,253 31,585 28,516 12.53%
-
Net Worth 98,536 98,441 87,181 85,534 78,709 74,281 73,767 4.93%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,346 2,749 8,356 8,067 7,465 6,290 -
Div Payout % - 33.55% 0.00% 83.55% 93.18% 76.49% 66.43% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 98,536 98,441 87,181 85,534 78,709 74,281 73,767 4.93%
NOSH 656,909 656,274 670,625 657,960 655,909 94,026 94,031 38.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 10.46% 20.80% -4.80% 23.72% 22.47% 29.26% 29.37% -
ROE 3.67% 10.13% -1.23% 11.69% 11.00% 13.14% 12.84% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.85 10.05 9.10 8.42 7.52 47.49 42.93 -21.73%
EPS 0.55 1.52 -0.16 1.52 1.32 10.38 10.07 -38.37%
DPS 0.00 0.51 0.41 1.27 1.23 7.94 6.69 -
NAPS 0.15 0.15 0.13 0.13 0.12 0.79 0.7845 -24.07%
Adjusted Per Share Value based on latest NOSH - 659,615
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 9.84 10.02 9.27 8.42 7.50 6.79 6.14 8.16%
EPS 0.55 1.52 -0.16 1.52 1.32 1.48 1.44 -14.80%
DPS 0.00 0.51 0.42 1.27 1.23 1.13 0.96 -
NAPS 0.1498 0.1496 0.1325 0.13 0.1196 0.1129 0.1121 4.94%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.17 0.18 0.23 0.32 0.50 0.46 0.22 -
P/RPS 1.73 1.79 2.53 3.80 6.65 0.97 0.51 22.55%
P/EPS 30.91 11.84 -143.75 21.05 37.88 4.43 2.18 55.51%
EY 3.24 8.45 -0.70 4.75 2.64 22.57 45.77 -35.65%
DY 0.00 2.83 1.78 3.97 2.46 17.26 30.41 -
P/NAPS 1.13 1.20 1.77 2.46 4.17 0.58 0.28 26.15%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 17/11/11 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 -
Price 0.16 0.22 0.30 0.31 0.50 0.53 0.24 -
P/RPS 1.62 2.19 3.30 3.68 6.65 1.12 0.56 19.34%
P/EPS 29.09 14.47 -187.50 20.39 37.88 5.11 2.38 51.71%
EY 3.44 6.91 -0.53 4.90 2.64 19.58 41.96 -34.06%
DY 0.00 2.32 1.37 4.10 2.46 14.98 27.88 -
P/NAPS 1.07 1.47 2.31 2.38 4.17 0.67 0.31 22.91%

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