[PICORP] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 28.63%
YoY- 40.29%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 74,726 72,187 58,183 55,514 42,360 51,014 0 -
PBT 19,860 24,060 22,651 22,109 15,084 16,176 0 -
Tax -5,498 -6,748 -6,186 -6,879 -4,435 -5,964 0 -
NP 14,362 17,312 16,465 15,230 10,649 10,212 0 -
-
NP to SH 10,483 12,966 12,967 12,180 8,682 10,212 0 -
-
Tax Rate 27.68% 28.05% 27.31% 31.11% 29.40% 36.87% - -
Total Cost 60,364 54,875 41,718 40,284 31,711 40,802 0 -
-
Net Worth 85,674 85,562 78,005 69,546 62,995 42,128 0 -
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 11,071 12,373 1,174 7,405 6,421 - - -
Div Payout % 105.62% 95.43% 9.06% 60.80% 73.97% - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 85,674 85,562 78,005 69,546 62,995 42,128 0 -
NOSH 659,032 658,172 93,982 93,981 94,023 84,257 0 -
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 19.22% 23.98% 28.30% 27.43% 25.14% 20.02% 0.00% -
ROE 12.24% 15.15% 16.62% 17.51% 13.78% 24.24% 0.00% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.34 10.97 61.91 59.07 45.05 60.55 0.00 -
EPS 1.59 1.97 1.97 12.96 9.24 12.12 0.00 -
DPS 1.68 1.88 1.25 7.88 6.83 0.00 0.00 -
NAPS 0.13 0.13 0.83 0.74 0.67 0.50 1.13 -30.23%
Adjusted Per Share Value based on latest NOSH - 94,131
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 11.36 10.97 8.84 8.44 6.44 7.75 0.00 -
EPS 1.59 1.97 1.97 1.85 1.32 1.55 0.00 -
DPS 1.68 1.88 0.18 1.13 0.98 0.00 0.00 -
NAPS 0.1302 0.13 0.1185 0.1057 0.0957 0.064 1.13 -30.21%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.27 0.47 0.41 0.24 0.15 0.14 0.00 -
P/RPS 2.38 4.29 0.66 0.41 0.33 0.23 0.00 -
P/EPS 16.97 23.86 2.97 1.85 1.62 1.16 0.00 -
EY 5.89 4.19 33.65 54.00 61.56 86.57 0.00 -
DY 6.22 4.00 3.05 32.83 45.53 0.00 0.00 -
P/NAPS 2.08 3.62 0.49 0.32 0.22 0.28 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 23/02/05 - -
Price 0.28 0.47 0.58 0.24 0.15 0.14 0.00 -
P/RPS 2.47 4.29 0.94 0.41 0.33 0.23 0.00 -
P/EPS 17.60 23.86 4.20 1.85 1.62 1.16 0.00 -
EY 5.68 4.19 23.79 54.00 61.56 86.57 0.00 -
DY 6.00 4.00 2.16 32.83 45.53 0.00 0.00 -
P/NAPS 2.15 3.62 0.70 0.32 0.22 0.28 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