[PICORP] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -1984.62%
YoY- -128.77%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 25,376 19,306 23,202 27,774 26,213 15,926 18,050 25.47%
PBT -1,965 -855 1,777 2,377 3,644 253 1,175 -
Tax -404 -1,328 -902 -886 -1,442 -1,461 -447 -6.51%
NP -2,369 -2,183 875 1,491 2,202 -1,208 728 -
-
NP to SH -5,607 -3,566 -179 -271 -13 -1,957 -432 451.42%
-
Tax Rate - - 50.76% 37.27% 39.57% 577.47% 38.04% -
Total Cost 27,745 21,489 22,327 26,283 24,011 17,134 17,322 36.85%
-
Net Worth 59,006 72,119 72,119 72,119 72,119 78,675 78,675 -17.43%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 59,006 72,119 72,119 72,119 72,119 78,675 78,675 -17.43%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -9.34% -11.31% 3.77% 5.37% 8.40% -7.59% 4.03% -
ROE -9.50% -4.94% -0.25% -0.38% -0.02% -2.49% -0.55% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.87 2.94 3.54 4.24 4.00 2.43 2.75 25.55%
EPS -0.86 -0.54 -0.03 -0.04 0.00 -0.30 -0.07 431.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.11 0.11 0.11 0.12 0.12 -17.43%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 3.86 2.93 3.53 4.22 3.98 2.42 2.74 25.64%
EPS -0.85 -0.54 -0.03 -0.04 0.00 -0.30 -0.07 427.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0897 0.1096 0.1096 0.1096 0.1096 0.1196 0.1196 -17.43%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.125 0.16 0.13 0.11 0.10 0.10 0.07 -
P/RPS 3.23 5.43 3.67 2.60 2.50 4.12 2.54 17.35%
P/EPS -14.62 -29.42 -476.16 -266.12 -5,043.32 -33.50 -106.24 -73.31%
EY -6.84 -3.40 -0.21 -0.38 -0.02 -2.98 -0.94 275.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.45 1.18 1.00 0.91 0.83 0.58 78.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 26/08/21 31/05/21 11/03/21 23/11/20 26/08/20 16/06/20 -
Price 0.10 0.17 0.19 0.145 0.10 0.12 0.115 -
P/RPS 2.58 5.77 5.37 3.42 2.50 4.94 4.18 -27.48%
P/EPS -11.69 -31.26 -695.92 -350.80 -5,043.32 -40.20 -174.53 -83.47%
EY -8.55 -3.20 -0.14 -0.29 -0.02 -2.49 -0.57 507.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.55 1.73 1.32 0.91 1.00 0.96 10.15%

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