[PICORP] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -149.72%
YoY- -289.34%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 42,434 22,534 92,022 67,884 42,508 23,202 87,963 -38.57%
PBT 1,120 859 3,804 -1,043 922 1,777 7,449 -71.82%
Tax -1,349 -1,120 -4,047 -2,634 -2,230 -902 -4,236 -53.46%
NP -229 -261 -243 -3,677 -1,308 875 3,213 -
-
NP to SH -3,482 -1,643 -6,130 -9,352 -3,745 -179 -2,673 19.33%
-
Tax Rate 120.45% 130.38% 106.39% - 241.87% 50.76% 56.87% -
Total Cost 42,663 22,795 92,265 71,561 43,816 22,327 84,750 -36.79%
-
Net Worth 58,983 65,537 65,537 59,006 72,119 72,119 72,119 -12.57%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 1,966 1,966 1,966 1,966 1,966 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 58,983 65,537 65,537 59,006 72,119 72,119 72,119 -12.57%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -0.54% -1.16% -0.26% -5.42% -3.08% 3.77% 3.65% -
ROE -5.90% -2.51% -9.35% -15.85% -5.19% -0.25% -3.71% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.47 3.44 14.04 10.35 6.48 3.54 13.42 -38.59%
EPS -0.53 -0.25 -0.94 -1.43 -0.57 -0.03 -0.41 18.72%
DPS 0.30 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.09 0.10 0.10 0.09 0.11 0.11 0.11 -12.55%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 6.45 3.42 13.99 10.32 6.46 3.53 13.37 -38.57%
EPS -0.53 -0.25 -0.93 -1.42 -0.57 -0.03 -0.41 18.72%
DPS 0.30 0.30 0.30 0.30 0.30 0.00 0.00 -
NAPS 0.0896 0.0996 0.0996 0.0897 0.1096 0.1096 0.1096 -12.60%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.095 0.095 0.105 0.125 0.16 0.13 0.11 -
P/RPS 1.47 2.76 0.75 1.21 2.47 3.67 0.82 47.72%
P/EPS -17.88 -37.89 -11.23 -8.76 -28.01 -476.16 -26.98 -24.04%
EY -5.59 -2.64 -8.91 -11.41 -3.57 -0.21 -3.71 31.52%
DY 3.16 3.16 2.86 2.40 1.88 0.00 0.00 -
P/NAPS 1.06 0.95 1.05 1.39 1.45 1.18 1.00 3.97%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 31/05/22 28/02/22 29/11/21 26/08/21 31/05/21 11/03/21 -
Price 0.095 0.095 0.10 0.10 0.17 0.19 0.145 -
P/RPS 1.47 2.76 0.71 0.97 2.62 5.37 1.08 22.88%
P/EPS -17.88 -37.89 -10.69 -7.01 -29.76 -695.92 -35.57 -36.85%
EY -5.59 -2.64 -9.35 -14.26 -3.36 -0.14 -2.81 58.37%
DY 3.16 3.16 3.00 3.00 1.76 0.00 0.00 -
P/NAPS 1.06 0.95 1.00 1.11 1.55 1.73 1.32 -13.63%

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