[PICORP] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 93.3%
YoY- 58.56%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 92,022 67,884 42,508 23,202 87,963 60,189 33,976 93.95%
PBT 3,804 -1,043 922 1,777 7,449 5,072 1,428 91.82%
Tax -4,047 -2,634 -2,230 -902 -4,236 -3,350 -1,908 64.85%
NP -243 -3,677 -1,308 875 3,213 1,722 -480 -36.40%
-
NP to SH -6,130 -9,352 -3,745 -179 -2,673 -2,402 -2,389 87.10%
-
Tax Rate 106.39% - 241.87% 50.76% 56.87% 66.05% 133.61% -
Total Cost 92,265 71,561 43,816 22,327 84,750 58,467 34,456 92.48%
-
Net Worth 65,537 59,006 72,119 72,119 72,119 72,119 78,675 -11.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 1,966 1,966 1,966 - - 3,605 - -
Div Payout % 0.00% 0.00% 0.00% - - 0.00% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 65,537 59,006 72,119 72,119 72,119 72,119 78,675 -11.43%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -0.26% -5.42% -3.08% 3.77% 3.65% 2.86% -1.41% -
ROE -9.35% -15.85% -5.19% -0.25% -3.71% -3.33% -3.04% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 14.04 10.35 6.48 3.54 13.42 9.18 5.18 94.04%
EPS -0.94 -1.43 -0.57 -0.03 -0.41 -0.37 -0.30 113.68%
DPS 0.30 0.30 0.30 0.00 0.00 0.55 0.00 -
NAPS 0.10 0.09 0.11 0.11 0.11 0.11 0.12 -11.41%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.99 10.32 6.46 3.53 13.37 9.15 5.16 94.08%
EPS -0.93 -1.42 -0.57 -0.03 -0.41 -0.37 -0.36 87.94%
DPS 0.30 0.30 0.30 0.00 0.00 0.55 0.00 -
NAPS 0.0996 0.0897 0.1096 0.1096 0.1096 0.1096 0.1196 -11.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.105 0.125 0.16 0.13 0.11 0.10 0.10 -
P/RPS 0.75 1.21 2.47 3.67 0.82 1.09 1.93 -46.65%
P/EPS -11.23 -8.76 -28.01 -476.16 -26.98 -27.30 -27.44 -44.78%
EY -8.91 -11.41 -3.57 -0.21 -3.71 -3.66 -3.64 81.33%
DY 2.86 2.40 1.88 0.00 0.00 5.50 0.00 -
P/NAPS 1.05 1.39 1.45 1.18 1.00 0.91 0.83 16.91%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 29/11/21 26/08/21 31/05/21 11/03/21 23/11/20 26/08/20 -
Price 0.10 0.10 0.17 0.19 0.145 0.10 0.12 -
P/RPS 0.71 0.97 2.62 5.37 1.08 1.09 2.32 -54.48%
P/EPS -10.69 -7.01 -29.76 -695.92 -35.57 -27.30 -32.93 -52.66%
EY -9.35 -14.26 -3.36 -0.14 -2.81 -3.66 -3.04 111.05%
DY 3.00 3.00 1.76 0.00 0.00 5.50 0.00 -
P/NAPS 1.00 1.11 1.55 1.73 1.32 0.91 1.00 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