[PICORP] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -10.42%
YoY- -56.86%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 80,529 83,989 96,807 89,129 87,853 83,951 74,830 1.23%
PBT 12,861 22,360 32,926 16,640 24,910 7,244 20,127 -7.18%
Tax -13,867 -7,624 -9,162 -7,055 -7,573 -6,679 -6,542 13.33%
NP -1,006 14,736 23,764 9,585 17,337 565 13,585 -
-
NP to SH -5,212 9,309 15,846 5,332 12,359 1,912 10,215 -
-
Tax Rate 107.82% 34.10% 27.83% 42.40% 30.40% 92.20% 32.50% -
Total Cost 81,535 69,253 73,043 79,544 70,516 83,386 61,245 4.88%
-
Net Worth 99,000 110,603 111,483 99,173 100,875 90,664 92,733 1.09%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 4,035 4,037 17,104 5,024 7,457 3,346 6,568 -7.79%
Div Payout % 0.00% 43.37% 107.94% 94.24% 60.34% 175.02% 64.31% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 99,000 110,603 111,483 99,173 100,875 90,664 92,733 1.09%
NOSH 659,999 650,606 655,783 661,153 672,500 647,600 713,333 -1.28%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.25% 17.55% 24.55% 10.75% 19.73% 0.67% 18.15% -
ROE -5.26% 8.42% 14.21% 5.38% 12.25% 2.11% 11.02% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.20 12.91 14.76 13.48 13.06 12.96 10.49 2.54%
EPS -0.79 1.43 2.42 0.81 1.84 0.30 1.43 -
DPS 0.61 0.61 2.61 0.76 1.11 0.52 0.92 -6.61%
NAPS 0.15 0.17 0.17 0.15 0.15 0.14 0.13 2.41%
Adjusted Per Share Value based on latest NOSH - 661,153
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 12.24 12.76 14.71 13.55 13.35 12.76 11.37 1.23%
EPS -0.79 1.41 2.41 0.81 1.88 0.29 1.55 -
DPS 0.61 0.61 2.60 0.76 1.13 0.51 1.00 -7.90%
NAPS 0.1505 0.1681 0.1694 0.1507 0.1533 0.1378 0.1409 1.10%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.19 0.205 0.17 0.16 0.22 0.28 0.27 -
P/RPS 1.56 1.59 1.15 1.19 1.68 2.16 2.57 -7.98%
P/EPS -24.06 14.33 7.04 19.84 11.97 94.84 18.85 -
EY -4.16 6.98 14.21 5.04 8.35 1.05 5.30 -
DY 3.21 2.98 15.35 4.75 5.04 1.85 3.41 -1.00%
P/NAPS 1.27 1.21 1.00 1.07 1.47 2.00 2.08 -7.89%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.18 0.21 0.215 0.135 0.22 0.26 0.28 -
P/RPS 1.48 1.63 1.46 1.00 1.68 2.01 2.67 -9.36%
P/EPS -22.79 14.68 8.90 16.74 11.97 88.06 19.55 -
EY -4.39 6.81 11.24 5.97 8.35 1.14 5.11 -
DY 3.39 2.90 12.14 5.63 5.04 1.99 3.29 0.50%
P/NAPS 1.20 1.24 1.26 0.90 1.47 1.86 2.15 -9.25%

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