[PICORP] QoQ 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- 71.18%
YoY- -212.06%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 22,853 22,795 21,703 20,051 21,548 18,341 20,718 6.72%
PBT -3,994 5,460 4,772 49 -2,795 4,240 6,681 -
Tax -2,642 -1,884 -2,413 -1,521 -8,358 -3,227 -2,293 9.85%
NP -6,636 3,576 2,359 -1,472 -11,153 1,013 4,388 -
-
NP to SH -7,688 2,459 619 -2,796 -9,702 -476 2,451 -
-
Tax Rate - 34.51% 50.57% 3,104.08% - 76.11% 34.32% -
Total Cost 29,489 19,219 19,344 21,523 32,701 17,328 16,330 48.02%
-
Net Worth 85,381 92,074 96,288 93,200 99,000 0 119,237 -19.88%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,006 - 1,581 - 1,517 - 2,517 36.12%
Div Payout % 0.00% - 255.56% - 0.00% - 102.70% -
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 96,288 93,200 99,000 0 119,237 -19.88%
NOSH 658,000 658,000 687,777 665,714 659,999 647,500 662,432 -0.44%
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 -29.04% 15.69% 10.87% -7.34% -51.76% 5.52% 21.18% -
ROE -9.00% 2.67% 0.64% -3.00% -9.80% 0.00% 2.06% -
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 3.48 3.47 3.16 3.01 3.26 2.83 3.13 7.28%
EPS 0.09 0.37 0.09 -0.42 -1.47 -0.07 0.37 -60.86%
DPS 0.61 0.00 0.23 0.00 0.23 0.00 0.38 36.90%
NAPS 0.13 0.14 0.14 0.14 0.15 0.00 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 3.47 3.46 3.30 3.05 3.27 2.79 3.15 6.63%
EPS -1.17 0.37 0.09 -0.42 -1.47 -0.07 0.37 -
DPS 0.61 0.00 0.24 0.00 0.23 0.00 0.38 36.90%
NAPS 0.1298 0.1399 0.1463 0.1416 0.1505 0.00 0.1812 -19.85%
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 4.02 4.04 4.60 5.48 5.82 6.88 7.19 -32.01%
P/EPS -11.96 37.44 161.11 -39.29 -12.93 -265.26 60.81 -
EY -8.36 2.67 0.62 -2.55 -7.74 -0.38 1.64 -
DY 4.36 0.00 1.59 0.00 1.21 0.00 1.69 87.56%
P/NAPS 1.08 1.00 1.04 1.18 1.27 0.00 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 4.89 3.89 4.75 5.64 5.51 7.24 6.23 -14.84%
P/EPS -14.52 36.11 166.67 -40.48 -12.24 -278.86 52.70 -
EY -6.89 2.77 0.60 -2.47 -8.17 -0.36 1.90 -
DY 3.59 0.00 1.53 0.00 1.28 0.00 1.95 49.93%
P/NAPS 1.31 0.96 1.07 1.21 1.20 0.00 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