[PICORP] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
23-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -385.63%
YoY- -212.06%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 87,402 86,065 83,508 80,204 80,529 78,641 81,280 4.93%
PBT 6,287 13,708 9,642 196 13,888 22,244 24,888 -59.87%
Tax -8,460 -7,757 -7,868 -6,084 -15,728 -9,826 -8,288 1.37%
NP -2,173 5,950 1,774 -5,888 -1,840 12,417 16,600 -
-
NP to SH -7,406 376 -4,354 -11,184 -2,303 9,865 9,892 -
-
Tax Rate 134.56% 56.59% 81.60% 3,104.08% 113.25% 44.17% 33.30% -
Total Cost 89,575 80,114 81,734 86,092 82,369 66,224 64,680 24.12%
-
Net Worth 85,381 92,074 92,357 93,200 98,700 118,912 118,704 -19.64%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 5,516 2,016 3,034 - 4,013 3,347 5,011 6.57%
Div Payout % 0.00% 536.40% 0.00% - 0.00% 33.93% 50.67% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 85,381 92,074 92,357 93,200 98,700 118,912 118,704 -19.64%
NOSH 658,000 658,000 659,696 665,714 658,000 660,624 659,466 -0.14%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -2.49% 6.91% 2.12% -7.34% -2.28% 15.79% 20.42% -
ROE -8.67% 0.41% -4.71% -12.00% -2.33% 8.30% 8.33% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.31 13.09 12.66 12.05 12.24 11.90 12.33 5.20%
EPS -0.33 0.05 -0.66 -1.68 -0.35 1.49 1.50 -
DPS 0.84 0.31 0.46 0.00 0.61 0.51 0.76 6.86%
NAPS 0.13 0.14 0.14 0.14 0.15 0.18 0.18 -19.42%
Adjusted Per Share Value based on latest NOSH - 665,714
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 13.28 13.08 12.69 12.19 12.24 11.95 12.35 4.93%
EPS -1.13 0.06 -0.66 -1.70 -0.35 1.50 1.50 -
DPS 0.84 0.31 0.46 0.00 0.61 0.51 0.76 6.86%
NAPS 0.1298 0.1399 0.1404 0.1416 0.15 0.1807 0.1804 -19.62%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.14 0.14 0.145 0.165 0.19 0.195 0.225 -
P/RPS 1.05 1.07 1.15 1.37 1.55 1.64 1.83 -30.83%
P/EPS -12.42 244.88 -21.97 -9.82 -54.29 13.06 15.00 -
EY -8.05 0.41 -4.55 -10.18 -1.84 7.66 6.67 -
DY 6.00 2.19 3.17 0.00 3.21 2.60 3.38 46.35%
P/NAPS 1.08 1.00 1.04 1.18 1.27 1.08 1.25 -9.24%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 02/03/17 21/11/16 22/08/16 23/05/16 29/02/16 23/11/15 24/08/15 -
Price 0.17 0.135 0.15 0.17 0.18 0.205 0.195 -
P/RPS 1.28 1.03 1.18 1.41 1.47 1.72 1.58 -13.04%
P/EPS -15.08 236.13 -22.73 -10.12 -51.43 13.73 13.00 -
EY -6.63 0.42 -4.40 -9.88 -1.94 7.28 7.69 -
DY 4.94 2.27 3.07 0.00 3.39 2.47 3.90 16.98%
P/NAPS 1.31 0.96 1.07 1.21 1.20 1.14 1.08 13.66%

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