[PICORP] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.27%
YoY- 1.55%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 19,191 18,412 17,822 14,895 13,575 12,488 9,195 13.04%
PBT 6,894 6,722 6,713 5,899 5,592 5,272 3,357 12.73%
Tax -1,914 -1,521 -1,534 -1,652 -1,483 -1,525 -1,608 2.94%
NP 4,980 5,201 5,179 4,247 4,109 3,747 1,749 19.04%
-
NP to SH 3,728 4,215 3,987 3,207 3,158 2,916 1,749 13.43%
-
Tax Rate 27.76% 22.63% 22.85% 28.00% 26.52% 28.93% 47.90% -
Total Cost 14,211 13,211 12,643 10,648 9,466 8,741 7,446 11.36%
-
Net Worth 91,564 92,203 84,968 85,083 74,250 70,548 47,956 11.37%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - 4,712 - - - -
Div Payout % - - - 146.94% - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 91,564 92,203 84,968 85,083 74,250 70,548 47,956 11.37%
NOSH 654,035 658,593 653,606 654,489 93,988 94,064 94,032 38.14%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 25.95% 28.25% 29.06% 28.51% 30.27% 30.00% 19.02% -
ROE 4.07% 4.57% 4.69% 3.77% 4.25% 4.13% 3.65% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.93 2.80 2.73 2.28 14.44 13.28 9.78 -18.19%
EPS 0.57 0.64 0.61 0.49 3.36 3.10 1.86 -17.88%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.79 0.75 0.51 -19.37%
Adjusted Per Share Value based on latest NOSH - 654,489
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 2.92 2.80 2.71 2.26 2.06 1.90 1.40 13.02%
EPS 0.57 0.64 0.61 0.49 0.48 0.44 0.27 13.25%
DPS 0.00 0.00 0.00 0.72 0.00 0.00 0.00 -
NAPS 0.1392 0.1401 0.1291 0.1293 0.1128 0.1072 0.0729 11.37%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.25 0.28 0.47 0.57 0.25 0.15 0.13 -
P/RPS 8.52 10.02 17.24 25.05 1.73 1.13 1.33 36.26%
P/EPS 43.86 43.75 77.05 116.33 7.44 4.84 6.99 35.79%
EY 2.28 2.29 1.30 0.86 13.44 20.67 14.31 -26.36%
DY 0.00 0.00 0.00 1.26 0.00 0.00 0.00 -
P/NAPS 1.79 2.00 3.62 4.38 0.32 0.20 0.25 38.80%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 12/04/06 11/05/05 -
Price 0.25 0.25 0.42 0.69 0.24 0.16 0.13 -
P/RPS 8.52 8.94 15.40 30.32 1.66 1.21 1.33 36.26%
P/EPS 43.86 39.06 68.85 140.82 7.14 5.16 6.99 35.79%
EY 2.28 2.56 1.45 0.71 14.00 19.38 14.31 -26.36%
DY 0.00 0.00 0.00 1.04 0.00 0.00 0.00 -
P/NAPS 1.79 1.79 3.23 5.31 0.30 0.21 0.25 38.80%

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