[PICORP] YoY Quarter Result on 30-Sep-2007 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 1.9%
YoY- 3.67%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 21,136 20,358 18,595 15,927 14,521 11,334 12,646 8.93%
PBT 2,242 5,610 6,594 6,224 5,767 4,528 4,943 -12.34%
Tax -1,826 -1,117 -2,430 -1,594 -1,640 -2,018 -1,490 3.44%
NP 416 4,493 4,164 4,630 4,127 2,510 3,453 -29.71%
-
NP to SH -483 3,430 3,308 3,332 3,214 2,510 3,453 -
-
Tax Rate 81.45% 19.91% 36.85% 25.61% 28.44% 44.57% 30.14% -
Total Cost 20,720 15,865 14,431 11,297 10,394 8,824 9,193 14.49%
-
Net Worth 89,699 85,749 79,391 74,358 73,724 47,003 37,373 15.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - 3,529 3,467 - - -
Div Payout % - - - 105.93% 107.89% - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 89,699 85,749 79,391 74,358 73,724 47,003 37,373 15.70%
NOSH 689,999 659,615 661,600 94,124 93,976 94,007 81,247 42.81%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 1.97% 22.07% 22.39% 29.07% 28.42% 22.15% 27.31% -
ROE -0.54% 4.00% 4.17% 4.48% 4.36% 5.34% 9.24% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.06 3.09 2.81 16.92 15.45 12.06 15.56 -23.73%
EPS -0.07 0.52 0.50 3.54 3.42 2.67 4.25 -
DPS 0.00 0.00 0.00 3.75 3.69 0.00 0.00 -
NAPS 0.13 0.13 0.12 0.79 0.7845 0.50 0.46 -18.98%
Adjusted Per Share Value based on latest NOSH - 94,124
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 3.21 3.09 2.83 2.42 2.21 1.72 1.92 8.93%
EPS -0.07 0.52 0.50 0.51 0.49 0.38 0.52 -
DPS 0.00 0.00 0.00 0.54 0.53 0.00 0.00 -
NAPS 0.1363 0.1303 0.1207 0.113 0.112 0.0714 0.0568 15.69%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 - -
Price 0.23 0.32 0.50 0.46 0.22 0.14 0.00 -
P/RPS 7.51 10.37 17.79 2.72 1.42 1.16 0.00 -
P/EPS -328.57 61.54 100.00 12.99 6.43 5.24 0.00 -
EY -0.30 1.63 1.00 7.70 15.55 19.07 0.00 -
DY 0.00 0.00 0.00 8.15 16.77 0.00 0.00 -
P/NAPS 1.77 2.46 4.17 0.58 0.28 0.28 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 11/11/10 13/11/09 06/11/08 28/11/07 22/11/06 16/11/05 23/12/04 -
Price 0.30 0.31 0.50 0.53 0.24 0.15 0.14 -
P/RPS 9.79 10.04 17.79 3.13 1.55 1.24 0.90 48.82%
P/EPS -428.57 59.62 100.00 14.97 7.02 5.62 3.29 -
EY -0.23 1.68 1.00 6.68 14.25 17.80 30.36 -
DY 0.00 0.00 0.00 7.08 15.38 0.00 0.00 -
P/NAPS 2.31 2.38 4.17 0.67 0.31 0.30 0.30 40.50%

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