[PICORP] YoY TTM Result on 31-Mar-2008 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
07-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.38%
YoY- 2.82%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 84,730 75,420 75,114 61,278 56,342 45,653 40,362 13.14%
PBT 7,416 20,136 24,874 24,009 22,414 17,083 16,706 -12.65%
Tax -7,072 -6,529 -6,630 -7,552 -6,620 -6,095 -6,170 2.29%
NP 344 13,607 18,244 16,457 15,794 10,988 10,536 -43.45%
-
NP to SH 1,425 10,443 13,746 12,793 12,442 9,849 10,536 -28.34%
-
Tax Rate 95.36% 32.42% 26.65% 31.45% 29.54% 35.68% 36.93% -
Total Cost 84,386 61,813 56,870 44,821 40,548 34,665 29,826 18.91%
-
Net Worth 91,564 92,203 84,968 85,083 0 70,548 47,956 11.37%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div 3,346 6,568 7,619 12,443 14,171 6,412 - -
Div Payout % 234.83% 62.90% 55.43% 97.27% 113.90% 65.11% - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 91,564 92,203 84,968 85,083 0 70,548 47,956 11.37%
NOSH 654,035 658,593 653,606 654,489 93,988 94,064 94,032 38.14%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 0.41% 18.04% 24.29% 26.86% 28.03% 24.07% 26.10% -
ROE 1.56% 11.33% 16.18% 15.04% 0.00% 13.96% 21.97% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 12.95 11.45 11.49 9.36 59.95 48.53 42.92 -18.09%
EPS 0.22 1.59 2.10 1.95 13.24 10.47 11.20 -48.04%
DPS 0.51 1.00 1.16 1.90 15.07 6.83 0.00 -
NAPS 0.14 0.14 0.13 0.13 0.00 0.75 0.51 -19.37%
Adjusted Per Share Value based on latest NOSH - 654,489
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 12.88 11.46 11.42 9.31 8.56 6.94 6.13 13.16%
EPS 0.22 1.59 2.09 1.94 1.89 1.50 1.60 -28.14%
DPS 0.51 1.00 1.16 1.89 2.15 0.97 0.00 -
NAPS 0.1392 0.1401 0.1291 0.1293 0.00 0.1072 0.0729 11.37%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.25 0.28 0.47 0.57 0.25 0.15 0.13 -
P/RPS 1.93 2.45 4.09 6.09 0.42 0.31 0.30 36.35%
P/EPS 114.74 17.66 22.35 29.16 1.89 1.43 1.16 114.97%
EY 0.87 5.66 4.47 3.43 52.95 69.80 86.19 -53.49%
DY 2.05 3.56 2.47 3.34 60.28 45.53 0.00 -
P/NAPS 1.79 2.00 3.62 4.38 0.00 0.20 0.25 38.80%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 23/05/11 26/05/10 11/05/09 07/05/08 08/05/07 12/04/06 11/05/05 -
Price 0.25 0.25 0.42 0.69 0.24 0.16 0.13 -
P/RPS 1.93 2.18 3.65 7.37 0.40 0.33 0.30 36.35%
P/EPS 114.74 15.77 19.97 35.30 1.81 1.53 1.16 114.97%
EY 0.87 6.34 5.01 2.83 55.16 65.44 86.19 -53.49%
DY 2.05 3.99 2.76 2.76 62.79 42.69 0.00 -
P/NAPS 1.79 1.79 3.23 5.31 0.00 0.21 0.25 38.80%

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