[PICORP] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -93.76%
YoY- -95.03%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 23,736 22,872 22,947 19,449 22,849 15,308 15,143 7.77%
PBT 4,595 3,267 5,219 2,555 7,398 6,045 5,596 -3.22%
Tax -1,779 -2,108 -1,727 -2,108 -1,171 -2,791 -2,221 -3.62%
NP 2,816 1,159 3,492 447 6,227 3,254 3,375 -2.97%
-
NP to SH 1,719 -807 2,985 214 4,308 2,984 2,711 -7.30%
-
Tax Rate 38.72% 64.52% 33.09% 82.50% 15.83% 46.17% 39.69% -
Total Cost 20,920 21,713 19,455 19,002 16,622 12,054 11,768 10.05%
-
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.05%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 5,024 4,102 647 2,924 4,307 677 3,944 4.11%
Div Payout % 292.31% 0.00% 21.70% 1,366.67% 100.00% 22.71% 145.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 99,173 100,875 90,664 92,733 86,159 76,247 69,657 6.05%
NOSH 661,153 672,500 647,600 713,333 662,769 94,132 94,131 38.34%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 11.86% 5.07% 15.22% 2.30% 27.25% 21.26% 22.29% -
ROE 1.73% -0.80% 3.29% 0.23% 5.00% 3.91% 3.89% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.59 3.40 3.54 2.73 3.45 16.26 16.09 -22.10%
EPS 0.26 -0.12 0.45 0.03 0.65 3.17 2.88 -32.99%
DPS 0.76 0.61 0.10 0.41 0.65 0.72 4.19 -24.74%
NAPS 0.15 0.15 0.14 0.13 0.13 0.81 0.74 -23.33%
Adjusted Per Share Value based on latest NOSH - 713,333
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.61 3.48 3.49 2.96 3.47 2.33 2.30 7.79%
EPS 0.26 -0.12 0.45 0.03 0.65 0.45 0.41 -7.30%
DPS 0.76 0.62 0.10 0.44 0.65 0.10 0.60 4.01%
NAPS 0.1507 0.1533 0.1378 0.1409 0.1309 0.1159 0.1059 6.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.22 0.28 0.27 0.47 0.41 0.24 -
P/RPS 4.46 6.47 7.90 9.90 13.63 2.52 1.49 20.02%
P/EPS 61.54 -183.33 60.75 900.00 72.31 12.93 8.33 39.51%
EY 1.63 -0.55 1.65 0.11 1.38 7.73 12.00 -28.28%
DY 4.75 2.77 0.36 1.52 1.38 1.76 17.46 -19.48%
P/NAPS 1.07 1.47 2.00 2.08 3.62 0.51 0.32 22.26%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 25/02/08 28/02/07 -
Price 0.135 0.22 0.26 0.28 0.47 0.58 0.24 -
P/RPS 3.76 6.47 7.34 10.27 13.63 3.57 1.49 16.66%
P/EPS 51.92 -183.33 56.41 933.33 72.31 18.30 8.33 35.62%
EY 1.93 -0.55 1.77 0.11 1.38 5.47 12.00 -26.23%
DY 5.63 2.77 0.38 1.46 1.38 1.24 17.46 -17.17%
P/NAPS 0.90 1.47 1.86 2.15 3.62 0.72 0.32 18.79%

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