[PICORP] YoY TTM Result on 31-Dec-2004 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 59,958 55,255 42,360 31,167 24.37%
PBT 23,702 22,094 15,168 13,349 21.09%
Tax -7,383 -6,662 -6,178 -4,562 17.40%
NP 16,319 15,432 8,990 8,787 22.91%
-
NP to SH 12,744 12,200 8,682 8,787 13.19%
-
Tax Rate 31.15% 30.15% 40.73% 34.17% -
Total Cost 43,639 39,823 33,370 22,380 24.93%
-
Net Worth 76,247 69,657 62,833 57,866 9.63%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 7,731 10,233 6,412 - -
Div Payout % 60.66% 83.88% 73.86% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 76,247 69,657 62,833 57,866 9.63%
NOSH 94,132 94,131 93,781 93,333 0.28%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 27.22% 27.93% 21.22% 28.19% -
ROE 16.71% 17.51% 13.82% 15.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 63.70 58.70 45.17 33.39 24.02%
EPS 13.54 12.96 9.26 9.41 12.89%
DPS 8.22 10.88 6.83 0.00 -
NAPS 0.81 0.74 0.67 0.62 9.31%
Adjusted Per Share Value based on latest NOSH - 93,333
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 9.11 8.40 6.44 4.74 24.33%
EPS 1.94 1.85 1.32 1.34 13.12%
DPS 1.17 1.56 0.97 0.00 -
NAPS 0.1159 0.1059 0.0955 0.0879 9.65%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.41 0.24 0.15 0.14 -
P/RPS 0.64 0.41 0.33 0.42 15.07%
P/EPS 3.03 1.85 1.62 1.49 26.69%
EY 33.02 54.00 61.72 67.25 -21.10%
DY 20.05 45.33 45.53 0.00 -
P/NAPS 0.51 0.32 0.22 0.23 30.40%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/08 28/02/07 07/03/06 - -
Price 0.58 0.24 0.15 0.00 -
P/RPS 0.91 0.41 0.33 0.00 -
P/EPS 4.28 1.85 1.62 0.00 -
EY 23.34 54.00 61.72 0.00 -
DY 14.17 45.33 45.53 0.00 -
P/NAPS 0.72 0.32 0.22 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