[PICORP] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
08-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 195.87%
YoY- 163.48%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 83,876 81,405 84,656 95,184 87,402 86,065 83,508 0.29%
PBT 12,841 10,340 15,036 26,116 6,287 13,708 9,642 20.98%
Tax -5,342 -4,662 -5,972 -8,856 -8,460 -7,757 -7,868 -22.69%
NP 7,499 5,677 9,064 17,260 -2,173 5,950 1,774 160.75%
-
NP to SH 997 -1,122 1,486 7,100 -7,406 376 -4,354 -
-
Tax Rate 41.60% 45.09% 39.72% 33.91% 134.56% 56.59% 81.60% -
Total Cost 76,377 75,728 75,592 77,924 89,575 80,114 81,734 -4.40%
-
Net Worth 85,370 85,381 85,381 91,949 85,381 92,074 92,357 -5.09%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 3,283 - - - 5,516 2,016 3,034 5.38%
Div Payout % 329.34% - - - 0.00% 536.40% 0.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 85,370 85,381 85,381 91,949 85,381 92,074 92,357 -5.09%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 659,696 -0.17%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 8.94% 6.97% 10.71% 18.13% -2.49% 6.91% 2.12% -
ROE 1.17% -1.31% 1.74% 7.72% -8.67% 0.41% -4.71% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.77 12.39 12.89 14.49 13.31 13.09 12.66 0.57%
EPS 0.15 -0.17 0.22 1.08 -0.33 0.05 -0.66 -
DPS 0.50 0.00 0.00 0.00 0.84 0.31 0.46 5.70%
NAPS 0.13 0.13 0.13 0.14 0.13 0.14 0.14 -4.80%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 12.75 12.37 12.87 14.47 13.28 13.08 12.69 0.31%
EPS 0.15 -0.17 0.23 1.08 -1.13 0.06 -0.66 -
DPS 0.50 0.00 0.00 0.00 0.84 0.31 0.46 5.70%
NAPS 0.1297 0.1298 0.1298 0.1397 0.1298 0.1399 0.1404 -5.13%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.13 0.14 0.17 0.17 0.14 0.14 0.145 -
P/RPS 1.02 1.13 1.32 1.17 1.05 1.07 1.15 -7.66%
P/EPS 85.63 -81.90 75.14 15.73 -12.42 244.88 -21.97 -
EY 1.17 -1.22 1.33 6.36 -8.05 0.41 -4.55 -
DY 3.85 0.00 0.00 0.00 6.00 2.19 3.17 13.79%
P/NAPS 1.00 1.08 1.31 1.21 1.08 1.00 1.04 -2.57%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 21/08/17 08/05/17 02/03/17 21/11/16 22/08/16 -
Price 0.12 0.13 0.14 0.17 0.17 0.135 0.15 -
P/RPS 0.94 1.05 1.09 1.17 1.28 1.03 1.18 -14.03%
P/EPS 79.04 -76.05 61.88 15.73 -15.08 236.13 -22.73 -
EY 1.27 -1.31 1.62 6.36 -6.63 0.42 -4.40 -
DY 4.17 0.00 0.00 0.00 4.94 2.27 3.07 22.58%
P/NAPS 0.92 1.00 1.08 1.21 1.31 0.96 1.07 -9.55%

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