[PICORP] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 2.09%
YoY- 40.52%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 74,830 72,187 59,958 55,255 42,360 31,167 19.13%
PBT 20,127 24,060 23,702 22,094 15,168 13,349 8.55%
Tax -6,542 -6,748 -7,383 -6,662 -6,178 -4,562 7.47%
NP 13,585 17,312 16,319 15,432 8,990 8,787 9.09%
-
NP to SH 10,215 12,966 12,744 12,200 8,682 8,787 3.05%
-
Tax Rate 32.50% 28.05% 31.15% 30.15% 40.73% 34.17% -
Total Cost 61,245 54,875 43,639 39,823 33,370 22,380 22.29%
-
Net Worth 92,733 86,159 76,247 69,657 62,833 57,866 9.88%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 6,568 12,332 7,731 10,233 6,412 - -
Div Payout % 64.31% 95.11% 60.66% 83.88% 73.86% - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 92,733 86,159 76,247 69,657 62,833 57,866 9.88%
NOSH 713,333 662,769 94,132 94,131 93,781 93,333 50.16%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 18.15% 23.98% 27.22% 27.93% 21.22% 28.19% -
ROE 11.02% 15.05% 16.71% 17.51% 13.82% 15.18% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 10.49 10.89 63.70 58.70 45.17 33.39 -20.66%
EPS 1.43 1.96 13.54 12.96 9.26 9.41 -31.38%
DPS 0.92 1.86 8.22 10.88 6.83 0.00 -
NAPS 0.13 0.13 0.81 0.74 0.67 0.62 -26.82%
Adjusted Per Share Value based on latest NOSH - 94,131
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.37 10.97 9.11 8.40 6.44 4.74 19.11%
EPS 1.55 1.97 1.94 1.85 1.32 1.34 2.95%
DPS 1.00 1.87 1.17 1.56 0.97 0.00 -
NAPS 0.1409 0.1309 0.1159 0.1059 0.0955 0.0879 9.89%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.27 0.47 0.41 0.24 0.15 0.14 -
P/RPS 2.57 4.32 0.64 0.41 0.33 0.42 43.63%
P/EPS 18.85 24.02 3.03 1.85 1.62 1.49 66.07%
EY 5.30 4.16 33.02 54.00 61.72 67.25 -39.82%
DY 3.41 3.96 20.05 45.33 45.53 0.00 -
P/NAPS 2.08 3.62 0.51 0.32 0.22 0.23 55.29%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/10 27/02/09 25/02/08 28/02/07 07/03/06 - -
Price 0.28 0.47 0.58 0.24 0.15 0.00 -
P/RPS 2.67 4.32 0.91 0.41 0.33 0.00 -
P/EPS 19.55 24.02 4.28 1.85 1.62 0.00 -
EY 5.11 4.16 23.34 54.00 61.72 0.00 -
DY 3.29 3.96 14.17 45.33 45.53 0.00 -
P/NAPS 2.15 3.62 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