[PICORP] YoY TTM 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- -0.55%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 79,675 76,467 61,978 58,128 48,836 40,497 10,044 41.19%
PBT 7,948 25,954 22,337 22,781 18,922 15,951 4,390 10.39%
Tax -6,351 -6,918 -7,532 -6,642 -5,895 -6,287 -1,576 26.13%
NP 1,597 19,036 14,805 16,139 13,027 9,664 2,814 -9.00%
-
NP to SH 3,054 14,187 11,666 12,373 11,246 9,664 2,814 1.37%
-
Tax Rate 79.91% 26.65% 33.72% 29.16% 31.15% 39.41% 35.90% -
Total Cost 78,078 57,431 47,173 41,989 35,809 30,833 7,230 48.64%
-
Net Worth 85,568 86,133 77,927 0 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 5,623 7,952 12,231 14,873 5,322 2,495 - -
Div Payout % 184.13% 56.05% 104.85% 120.21% 47.33% 25.82% - -
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 0 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 2.00% 24.89% 23.89% 27.76% 26.67% 23.86% 28.02% -
ROE 3.57% 16.47% 14.97% 0.00% 15.53% 20.60% 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 12.10 11.54 9.54 61.86 51.92 43.17 10.70 2.06%
EPS 0.46 2.14 1.80 13.17 11.96 10.30 3.00 -26.82%
DPS 0.85 1.20 1.88 15.82 5.66 2.66 0.00 -
NAPS 0.13 0.13 0.12 0.00 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 12.11 11.62 9.42 8.83 7.42 6.15 1.53 41.14%
EPS 0.46 2.16 1.77 1.88 1.71 1.47 0.43 1.12%
DPS 0.85 1.21 1.86 2.26 0.81 0.38 0.00 -
NAPS 0.13 0.1309 0.1184 0.00 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 2.07 3.12 7.44 0.58 0.37 0.32 0.00 -
P/EPS 53.88 16.81 39.52 2.73 1.59 1.36 0.00 -
EY 1.86 5.95 2.53 36.58 62.93 73.58 0.00 -
DY 3.42 3.33 2.65 43.94 29.79 19.00 0.00 -
P/NAPS 1.92 2.77 5.92 0.00 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 - -
Price 0.23 0.35 0.56 0.41 0.19 0.15 0.00 -
P/RPS 1.90 3.03 5.87 0.66 0.37 0.35 0.00 -
P/EPS 49.57 16.35 31.17 3.11 1.59 1.46 0.00 -
EY 2.02 6.12 3.21 32.12 62.93 68.67 0.00 -
DY 3.71 3.43 3.36 38.59 29.79 17.73 0.00 -
P/NAPS 1.77 2.69 4.67 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