[PICORP] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
31-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 73.2%
YoY- -817.88%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 90,354 66,105 42,434 22,534 92,022 67,884 42,508 65.09%
PBT -881 1,847 1,120 859 3,804 -1,043 922 -
Tax -2,420 -2,018 -1,349 -1,120 -4,047 -2,634 -2,230 5.58%
NP -3,301 -171 -229 -261 -243 -3,677 -1,308 85.05%
-
NP to SH -9,754 -5,118 -3,482 -1,643 -6,130 -9,352 -3,745 88.97%
-
Tax Rate - 109.26% 120.45% 130.38% 106.39% - 241.87% -
Total Cost 93,655 66,276 42,663 22,795 92,265 71,561 43,816 65.70%
-
Net Worth 52,429 52,429 58,983 65,537 65,537 59,006 72,119 -19.10%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 1,966 1,966 1,966 1,966 1,966 1,966 1,966 0.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 52,429 52,429 58,983 65,537 65,537 59,006 72,119 -19.10%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -3.65% -0.26% -0.54% -1.16% -0.26% -5.42% -3.08% -
ROE -18.60% -9.76% -5.90% -2.51% -9.35% -15.85% -5.19% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.79 10.09 6.47 3.44 14.04 10.35 6.48 65.21%
EPS -1.49 -0.78 -0.53 -0.25 -0.94 -1.43 -0.57 89.42%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00%
NAPS 0.08 0.08 0.09 0.10 0.10 0.09 0.11 -19.08%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 13.73 10.05 6.45 3.42 13.99 10.32 6.46 65.08%
EPS -1.48 -0.78 -0.53 -0.25 -0.93 -1.42 -0.57 88.58%
DPS 0.30 0.30 0.30 0.30 0.30 0.30 0.30 0.00%
NAPS 0.0797 0.0797 0.0896 0.0996 0.0996 0.0897 0.1096 -19.08%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.26 0.085 0.095 0.095 0.105 0.125 0.16 -
P/RPS 1.89 0.84 1.47 2.76 0.75 1.21 2.47 -16.30%
P/EPS -17.47 -10.88 -17.88 -37.89 -11.23 -8.76 -28.01 -26.93%
EY -5.72 -9.19 -5.59 -2.64 -8.91 -11.41 -3.57 36.80%
DY 1.15 3.53 3.16 3.16 2.86 2.40 1.88 -27.87%
P/NAPS 3.25 1.06 1.06 0.95 1.05 1.39 1.45 71.01%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 31/05/22 28/02/22 29/11/21 26/08/21 -
Price 0.335 0.20 0.095 0.095 0.10 0.10 0.17 -
P/RPS 2.43 1.98 1.47 2.76 0.71 0.97 2.62 -4.88%
P/EPS -22.51 -25.61 -17.88 -37.89 -10.69 -7.01 -29.76 -16.94%
EY -4.44 -3.90 -5.59 -2.64 -9.35 -14.26 -3.36 20.35%
DY 0.90 1.50 3.16 3.16 3.00 3.00 1.76 -35.97%
P/NAPS 4.19 2.50 1.06 0.95 1.00 1.11 1.55 93.70%

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