[PICORP] YoY Quarter Result on 30-Jun-2008 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -33.18%
YoY- -34.46%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 21,761 21,456 17,201 15,848 15,148 13,362 10,179 13.49%
PBT 5,764 -6,939 5,249 4,169 5,841 5,474 3,635 7.98%
Tax -1,980 -1,605 -1,783 -1,495 -1,515 -1,493 -1,693 2.64%
NP 3,784 -8,544 3,466 2,674 4,326 3,981 1,942 11.75%
-
NP to SH 2,563 -4,805 2,584 2,143 3,270 3,339 1,942 4.73%
-
Tax Rate 34.35% - 33.97% 35.86% 25.94% 27.27% 46.57% -
Total Cost 17,977 30,000 13,735 13,174 10,822 9,381 8,237 13.88%
-
Net Worth 92,005 85,568 86,133 77,927 74,232 72,423 46,908 11.87%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 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
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 92,005 85,568 86,133 77,927 74,232 72,423 46,908 11.87%
NOSH 657,179 658,219 662,564 649,393 93,965 94,056 93,816 38.30%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 17.39% -39.82% 20.15% 16.87% 28.56% 29.79% 19.08% -
ROE 2.79% -5.62% 3.00% 2.75% 4.41% 4.61% 4.14% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.31 3.26 2.60 2.44 16.12 14.21 10.85 -17.94%
EPS 0.39 -0.73 0.39 0.33 3.48 3.55 2.07 -24.27%
DPS 0.00 0.41 0.55 0.51 3.75 3.00 2.66 -
NAPS 0.14 0.13 0.13 0.12 0.79 0.77 0.50 -19.10%
Adjusted Per Share Value based on latest NOSH - 649,393
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.31 3.26 2.61 2.41 2.30 2.03 1.55 13.47%
EPS 0.39 -0.73 0.39 0.33 0.50 0.51 0.30 4.46%
DPS 0.00 0.41 0.55 0.50 0.54 0.43 0.38 -
NAPS 0.1398 0.13 0.1309 0.1184 0.1128 0.1101 0.0713 11.87%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.23 0.25 0.36 0.71 0.36 0.19 0.14 -
P/RPS 6.95 7.67 13.87 29.09 2.23 1.34 1.29 32.38%
P/EPS 58.97 -34.25 92.31 215.15 10.34 5.35 6.76 43.45%
EY 1.70 -2.92 1.08 0.46 9.67 18.68 14.79 -30.25%
DY 0.00 1.64 1.53 0.72 10.42 15.79 19.00 -
P/NAPS 1.64 1.92 2.77 5.92 0.46 0.25 0.28 34.24%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 18/08/11 16/08/10 04/08/09 22/08/08 17/08/07 07/08/06 03/08/05 -
Price 0.17 0.23 0.35 0.56 0.41 0.19 0.15 -
P/RPS 5.13 7.06 13.48 22.95 2.54 1.34 1.38 24.45%
P/EPS 43.59 -31.51 89.74 169.70 11.78 5.35 7.25 34.82%
EY 2.29 -3.17 1.11 0.59 8.49 18.68 13.80 -25.86%
DY 0.00 1.78 1.57 0.91 9.15 15.79 17.73 -
P/NAPS 1.21 1.77 2.69 4.67 0.52 0.25 0.30 26.15%

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