[PICORP] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -44.57%
YoY- 382.62%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 67,952 72,200 99,505 99,850 97,480 102,208 87,465 -15.50%
PBT 2,856 4,700 15,112 12,521 13,096 12,888 12,815 -63.27%
Tax -3,816 -1,788 -7,463 -5,681 -4,776 -4,948 -5,655 -23.08%
NP -960 2,912 7,649 6,840 8,320 7,940 7,160 -
-
NP to SH -4,778 -1,728 1,934 1,322 2,386 1,676 448 -
-
Tax Rate 133.61% 38.04% 49.38% 45.37% 36.47% 38.39% 44.13% -
Total Cost 68,912 69,288 91,856 93,010 89,160 94,268 80,305 -9.70%
-
Net Worth 78,675 78,675 78,675 78,695 78,695 78,743 78,743 -0.05%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,605 - - - 3,280 -
Div Payout % - - 186.45% - - - 732.36% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 78,675 78,675 78,675 78,695 78,695 78,743 78,743 -0.05%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.41% 4.03% 7.69% 6.85% 8.54% 7.77% 8.19% -
ROE -6.07% -2.20% 2.46% 1.68% 3.03% 2.13% 0.57% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.36 11.01 15.18 15.23 14.86 15.58 13.33 -15.48%
EPS -0.60 -0.28 0.29 0.20 0.24 0.24 0.12 -
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.50 -
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 10.33 10.97 15.12 15.17 14.81 15.53 13.29 -15.47%
EPS -0.73 -0.26 0.29 0.20 0.36 0.25 0.07 -
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.50 -
NAPS 0.1196 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.10 0.07 0.12 0.13 0.135 0.135 0.12 -
P/RPS 0.96 0.64 0.79 0.85 0.91 0.87 0.90 4.40%
P/EPS -13.72 -26.56 40.68 64.46 37.10 52.86 175.77 -
EY -7.29 -3.77 2.46 1.55 2.70 1.89 0.57 -
DY 0.00 0.00 4.58 0.00 0.00 0.00 4.17 -
P/NAPS 0.83 0.58 1.00 1.08 1.13 1.13 1.00 -11.69%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 -
Price 0.12 0.115 0.115 0.12 0.12 0.13 0.13 -
P/RPS 1.16 1.04 0.76 0.79 0.81 0.83 0.98 11.90%
P/EPS -16.47 -43.63 38.99 59.50 32.98 50.90 190.41 -
EY -6.07 -2.29 2.57 1.68 3.03 1.96 0.53 -
DY 0.00 0.00 4.78 0.00 0.00 0.00 3.85 -
P/NAPS 1.00 0.96 0.96 1.00 1.00 1.08 1.08 -5.00%

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