[PICORP] QoQ Cumulative 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- -21.41%
YoY- -212.06%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative 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 64,549 41,754 20,051 80,529 58,981 40,640 66.22%
PBT 6,287 10,281 4,821 49 13,888 16,683 12,444 -36.43%
Tax -8,460 -5,818 -3,934 -1,521 -15,728 -7,370 -4,144 60.58%
NP -2,173 4,463 887 -1,472 -1,840 9,313 8,300 -
-
NP to SH -7,406 282 -2,177 -2,796 -2,303 7,399 4,946 -
-
Tax Rate 134.56% 56.59% 81.60% 3,104.08% 113.25% 44.18% 33.30% -
Total Cost 89,575 60,086 40,867 21,523 82,369 49,668 32,340 96.61%
-
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 1,512 1,517 - 4,013 2,510 2,505 68.85%
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% 0.31% -2.36% -3.00% -2.33% 6.22% 4.17% -
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 9.81 6.33 3.01 12.24 8.93 6.16 66.74%
EPS -0.33 0.04 -0.33 -0.42 -0.35 1.12 0.75 -
DPS 0.84 0.23 0.23 0.00 0.61 0.38 0.38 69.28%
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 9.81 6.35 3.05 12.24 8.96 6.18 66.13%
EPS -1.13 0.04 -0.33 -0.42 -0.35 1.12 0.75 -
DPS 0.84 0.23 0.23 0.00 0.61 0.38 0.38 69.28%
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 1.43 2.29 5.48 1.55 2.18 3.65 -56.25%
P/EPS -12.42 326.50 -43.94 -39.29 -54.29 17.41 30.00 -
EY -8.05 0.31 -2.28 -2.55 -1.84 5.74 3.33 -
DY 6.00 1.64 1.59 0.00 3.21 1.95 1.69 131.83%
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 1.38 2.37 5.64 1.47 2.30 3.16 -45.10%
P/EPS -15.08 314.84 -45.45 -40.48 -51.43 18.30 26.00 -
EY -6.63 0.32 -2.20 -2.47 -1.94 5.46 3.85 -
DY 4.94 1.70 1.53 0.00 3.39 1.85 1.95 85.31%
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