[PICORP] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 184.73%
YoY- 170.52%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 18,050 99,505 74,888 48,740 25,552 87,465 62,089 -56.08%
PBT 1,175 15,112 9,391 6,548 3,222 12,815 9,064 -74.35%
Tax -447 -7,463 -4,261 -2,388 -1,237 -5,655 -3,575 -74.96%
NP 728 7,649 5,130 4,160 1,985 7,160 5,489 -73.96%
-
NP to SH -432 1,934 992 1,193 419 448 -351 14.83%
-
Tax Rate 38.04% 49.38% 45.37% 36.47% 38.39% 44.13% 39.44% -
Total Cost 17,322 91,856 69,758 44,580 23,567 80,305 56,600 -54.55%
-
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.09%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 3,605 - - - 3,280 984 -
Div Payout % - 186.45% - - - 732.36% 0.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 78,675 78,675 78,695 78,695 78,743 78,743 78,793 -0.09%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.03% 7.69% 6.85% 8.54% 7.77% 8.19% 8.84% -
ROE -0.55% 2.46% 1.26% 1.52% 0.53% 0.57% -0.45% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.75 15.18 11.42 7.43 3.89 13.33 9.46 -56.08%
EPS -0.07 0.29 0.15 0.12 0.06 0.12 -0.12 -30.16%
DPS 0.00 0.55 0.00 0.00 0.00 0.50 0.15 -
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
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 2.74 15.12 11.38 7.41 3.88 13.29 9.44 -56.12%
EPS -0.07 0.29 0.15 0.18 0.06 0.07 -0.05 25.12%
DPS 0.00 0.55 0.00 0.00 0.00 0.50 0.15 -
NAPS 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 0.1197 -0.05%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.07 0.12 0.13 0.135 0.135 0.12 0.13 -
P/RPS 2.54 0.79 1.14 1.82 3.47 0.90 1.37 50.86%
P/EPS -106.24 40.68 85.94 74.21 211.42 175.77 -243.19 -42.39%
EY -0.94 2.46 1.16 1.35 0.47 0.57 -0.41 73.78%
DY 0.00 4.58 0.00 0.00 0.00 4.17 1.15 -
P/NAPS 0.58 1.00 1.08 1.13 1.13 1.00 1.08 -33.90%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 -
Price 0.115 0.115 0.12 0.12 0.13 0.13 0.115 -
P/RPS 4.18 0.76 1.05 1.61 3.34 0.98 1.22 127.10%
P/EPS -174.53 38.99 79.33 65.96 203.59 190.41 -215.13 -13.00%
EY -0.57 2.57 1.26 1.52 0.49 0.53 -0.46 15.35%
DY 0.00 4.78 0.00 0.00 0.00 3.85 1.30 -
P/NAPS 0.96 0.96 1.00 1.00 1.08 1.08 0.96 0.00%

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