[PICORP] YoY TTM 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- -8.81%
YoY- -5.71%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 85,035 79,675 76,467 61,978 58,128 48,836 40,497 13.15%
PBT 20,119 7,948 25,954 22,337 22,781 18,922 15,951 3.94%
Tax -7,447 -6,351 -6,918 -7,532 -6,642 -5,895 -6,287 2.86%
NP 12,672 1,597 19,036 14,805 16,139 13,027 9,664 4.61%
-
NP to SH 8,793 3,054 14,187 11,666 12,373 11,246 9,664 -1.56%
-
Tax Rate 37.01% 79.91% 26.65% 33.72% 29.16% 31.15% 39.41% -
Total Cost 72,363 78,078 57,431 47,173 41,989 35,809 30,833 15.27%
-
Net Worth 92,005 85,568 86,133 77,927 0 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 647 5,623 7,952 12,231 14,873 5,322 2,495 -20.13%
Div Payout % 7.36% 184.13% 56.05% 104.85% 120.21% 47.33% 25.82% -
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 0 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 14.90% 2.00% 24.89% 23.89% 27.76% 26.67% 23.86% -
ROE 9.56% 3.57% 16.47% 14.97% 0.00% 15.53% 20.60% -
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 12.94 12.10 11.54 9.54 61.86 51.92 43.17 -18.18%
EPS 1.34 0.46 2.14 1.80 13.17 11.96 10.30 -28.80%
DPS 0.10 0.85 1.20 1.88 15.82 5.66 2.66 -42.10%
NAPS 0.14 0.13 0.13 0.12 0.00 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 12.92 12.11 11.62 9.42 8.83 7.42 6.15 13.16%
EPS 1.34 0.46 2.16 1.77 1.88 1.71 1.47 -1.53%
DPS 0.10 0.85 1.21 1.86 2.26 0.81 0.38 -19.94%
NAPS 0.1398 0.13 0.1309 0.1184 0.00 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 1.78 2.07 3.12 7.44 0.58 0.37 0.32 33.09%
P/EPS 17.19 53.88 16.81 39.52 2.73 1.59 1.36 52.59%
EY 5.82 1.86 5.95 2.53 36.58 62.93 73.58 -34.46%
DY 0.43 3.42 3.33 2.65 43.94 29.79 19.00 -46.80%
P/NAPS 1.64 1.92 2.77 5.92 0.00 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 1.31 1.90 3.03 5.87 0.66 0.37 0.35 24.59%
P/EPS 12.71 49.57 16.35 31.17 3.11 1.59 1.46 43.40%
EY 7.87 2.02 6.12 3.21 32.12 62.93 68.67 -30.29%
DY 0.58 3.71 3.43 3.36 38.59 29.79 17.73 -43.43%
P/NAPS 1.21 1.77 2.69 4.67 0.00 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