[PICORP] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
19-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 58,128 48,836 40,497 10,044 79.53%
PBT 22,781 18,922 15,951 4,390 73.12%
Tax -6,642 -5,895 -6,287 -1,576 61.52%
NP 16,139 13,027 9,664 2,814 78.99%
-
NP to SH 12,373 11,246 9,664 2,814 63.82%
-
Tax Rate 29.16% 31.15% 39.41% 35.90% -
Total Cost 41,989 35,809 30,833 7,230 79.74%
-
Net Worth 0 72,423 46,908 0 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 14,873 5,322 2,495 - -
Div Payout % 120.21% 47.33% 25.82% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 0 72,423 46,908 0 -
NOSH 93,965 94,056 93,816 93,873 0.03%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 27.76% 26.67% 23.86% 28.02% -
ROE 0.00% 15.53% 20.60% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 61.86 51.92 43.17 10.70 79.47%
EPS 13.17 11.96 10.30 3.00 63.74%
DPS 15.82 5.66 2.66 0.00 -
NAPS 0.00 0.77 0.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 93,873
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 8.83 7.42 6.15 1.53 79.37%
EPS 1.88 1.71 1.47 0.43 63.51%
DPS 2.26 0.81 0.38 0.00 -
NAPS 0.00 0.1101 0.0713 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/06/07 30/06/06 30/06/05 - -
Price 0.36 0.19 0.14 0.00 -
P/RPS 0.58 0.37 0.32 0.00 -
P/EPS 2.73 1.59 1.36 0.00 -
EY 36.58 62.93 73.58 0.00 -
DY 43.94 29.79 19.00 0.00 -
P/NAPS 0.00 0.25 0.28 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 17/08/07 07/08/06 03/08/05 - -
Price 0.41 0.19 0.15 0.00 -
P/RPS 0.66 0.37 0.35 0.00 -
P/EPS 3.11 1.59 1.46 0.00 -
EY 32.12 62.93 68.67 0.00 -
DY 38.59 29.79 17.73 0.00 -
P/NAPS 0.00 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