[PICORP] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -55.13%
YoY- -54.23%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 80,134 89,777 93,602 87,322 88,871 80,453 78,230 0.40%
PBT 22,634 25,884 28,047 17,639 24,535 4,580 24,970 -1.62%
Tax -9,755 -8,939 -7,242 -7,289 -7,287 -7,060 -5,605 9.67%
NP 12,879 16,945 20,805 10,350 17,248 -2,480 19,365 -6.56%
-
NP to SH 5,826 12,045 13,473 5,952 13,005 -859 14,309 -13.90%
-
Tax Rate 43.10% 34.53% 25.82% 41.32% 29.70% 154.15% 22.45% -
Total Cost 67,255 72,832 72,797 76,972 71,623 82,933 58,865 2.24%
-
Net Worth 0 112,513 104,501 99,527 98,684 89,699 85,749 -
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,517 8,299 17,866 8,088 4,002 5,623 7,952 -17.43%
Div Payout % 43.21% 68.91% 132.61% 135.89% 30.78% 0.00% 55.57% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 0 112,513 104,501 99,527 98,684 89,699 85,749 -
NOSH 647,500 661,846 653,137 663,518 657,894 689,999 659,615 -0.30%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 16.07% 18.87% 22.23% 11.85% 19.41% -3.08% 24.75% -
ROE 0.00% 10.71% 12.89% 5.98% 13.18% -0.96% 16.69% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.38 13.56 14.33 13.16 13.51 11.66 11.86 0.71%
EPS 0.90 1.82 2.06 0.90 1.98 -0.12 2.17 -13.63%
DPS 0.39 1.26 2.72 1.22 0.61 0.81 1.20 -17.07%
NAPS 0.00 0.17 0.16 0.15 0.15 0.13 0.13 -
Adjusted Per Share Value based on latest NOSH - 663,518
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 12.18 13.64 14.23 13.27 13.51 12.23 11.89 0.40%
EPS 0.89 1.83 2.05 0.90 1.98 -0.13 2.17 -13.79%
DPS 0.38 1.26 2.72 1.23 0.61 0.85 1.21 -17.54%
NAPS 0.00 0.171 0.1588 0.1513 0.15 0.1363 0.1303 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.195 0.22 0.145 0.17 0.18 0.23 0.32 -
P/RPS 1.58 1.62 1.01 1.29 1.33 1.97 2.70 -8.53%
P/EPS 21.67 12.09 7.03 18.95 9.11 -184.75 14.75 6.61%
EY 4.61 8.27 14.23 5.28 10.98 -0.54 6.78 -6.22%
DY 1.99 5.73 18.76 7.18 3.39 3.54 3.75 -10.01%
P/NAPS 0.00 1.29 0.91 1.13 1.20 1.77 2.46 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 11/11/10 13/11/09 -
Price 0.205 0.205 0.175 0.16 0.22 0.30 0.31 -
P/RPS 1.66 1.51 1.22 1.22 1.63 2.57 2.61 -7.26%
P/EPS 22.78 11.26 8.48 17.84 11.13 -240.98 14.29 8.07%
EY 4.39 8.88 11.79 5.61 8.99 -0.41 7.00 -7.47%
DY 1.90 6.15 15.54 7.63 2.77 2.72 3.87 -11.17%
P/NAPS 0.00 1.21 1.09 1.07 1.47 2.31 2.38 -

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