[PICORP] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
17-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.55%
YoY- -2.07%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 21,456 17,201 15,848 15,148 13,362 10,179 10,044 13.47%
PBT -6,939 5,249 4,169 5,841 5,474 3,635 4,390 -
Tax -1,605 -1,783 -1,495 -1,515 -1,493 -1,693 -1,576 0.30%
NP -8,544 3,466 2,674 4,326 3,981 1,942 2,814 -
-
NP to SH -4,805 2,584 2,143 3,270 3,339 1,942 2,814 -
-
Tax Rate - 33.97% 35.86% 25.94% 27.27% 46.57% 35.90% -
Total Cost 30,000 13,735 13,174 10,822 9,381 8,237 7,230 26.75%
-
Net Worth 85,568 86,133 77,927 74,232 72,423 46,908 0 -
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,698 3,644 3,311 3,523 2,821 2,495 - -
Div Payout % 0.00% 141.03% 154.55% 107.76% 84.51% 128.50% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 85,568 86,133 77,927 74,232 72,423 46,908 0 -
NOSH 658,219 662,564 649,393 93,965 94,056 93,816 93,873 38.32%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -39.82% 20.15% 16.87% 28.56% 29.79% 19.08% 28.02% -
ROE -5.62% 3.00% 2.75% 4.41% 4.61% 4.14% 0.00% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.26 2.60 2.44 16.12 14.21 10.85 10.70 -17.96%
EPS -0.73 0.39 0.33 3.48 3.55 2.07 2.99 -
DPS 0.41 0.55 0.51 3.75 3.00 2.66 0.00 -
NAPS 0.13 0.13 0.12 0.79 0.77 0.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,965
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 3.26 2.61 2.41 2.30 2.03 1.55 1.53 13.43%
EPS -0.73 0.39 0.33 0.50 0.51 0.30 0.43 -
DPS 0.41 0.55 0.50 0.54 0.43 0.38 0.00 -
NAPS 0.13 0.1309 0.1184 0.1128 0.1101 0.0713 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 - -
Price 0.25 0.36 0.71 0.36 0.19 0.14 0.00 -
P/RPS 7.67 13.87 29.09 2.23 1.34 1.29 0.00 -
P/EPS -34.25 92.31 215.15 10.34 5.35 6.76 0.00 -
EY -2.92 1.08 0.46 9.67 18.68 14.79 0.00 -
DY 1.64 1.53 0.72 10.42 15.79 19.00 0.00 -
P/NAPS 1.92 2.77 5.92 0.46 0.25 0.28 0.00 -
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 03/08/05 19/10/04 -
Price 0.23 0.35 0.56 0.41 0.19 0.15 0.00 -
P/RPS 7.06 13.48 22.95 2.54 1.34 1.38 0.00 -
P/EPS -31.51 89.74 169.70 11.78 5.35 7.25 0.00 -
EY -3.17 1.11 0.59 8.49 18.68 13.80 0.00 -
DY 1.78 1.57 0.91 9.15 15.79 17.73 0.00 -
P/NAPS 1.77 2.69 4.67 0.52 0.25 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