[PICORP] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 174.75%
YoY- 143.36%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 90,805 87,465 84,911 84,167 82,292 83,876 85,440 4.14%
PBT 12,003 12,816 14,150 12,609 10,347 12,841 4,367 96.33%
Tax -5,367 -5,655 -5,418 -4,841 -4,652 -5,341 -6,074 -7.92%
NP 6,636 7,161 8,732 7,768 5,695 7,500 -1,707 -
-
NP to SH 447 1,408 2,448 1,654 602 997 -7,859 -
-
Tax Rate 44.71% 44.12% 38.29% 38.39% 44.96% 41.59% 139.09% -
Total Cost 84,169 80,304 76,179 76,399 76,597 76,376 87,147 -2.29%
-
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.25%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 3,281 3,281 4,268 4,268 3,283 3,283 4,006 -12.47%
Div Payout % 734.14% 233.07% 174.36% 258.07% 545.43% 329.34% 0.00% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 78,743 78,743 78,793 78,793 85,359 85,370 85,381 -5.25%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.31% 8.19% 10.28% 9.23% 6.92% 8.94% -2.00% -
ROE 0.57% 1.79% 3.11% 2.10% 0.71% 1.17% -9.20% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.84 13.33 12.93 12.82 12.53 12.77 13.01 4.21%
EPS 0.07 0.21 0.37 0.25 0.09 0.15 -1.20 -
DPS 0.50 0.50 0.65 0.65 0.50 0.50 0.61 -12.42%
NAPS 0.12 0.12 0.12 0.12 0.13 0.13 0.13 -5.20%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 13.80 13.29 12.90 12.79 12.51 12.75 12.98 4.17%
EPS 0.07 0.21 0.37 0.25 0.09 0.15 -1.19 -
DPS 0.50 0.50 0.65 0.65 0.50 0.50 0.61 -12.42%
NAPS 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 0.1298 -5.26%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.135 0.12 0.13 0.135 0.135 0.13 0.14 -
P/RPS 0.98 0.90 1.01 1.05 1.08 1.02 1.08 -6.27%
P/EPS 198.18 55.93 34.87 53.59 147.25 85.63 -11.70 -
EY 0.50 1.79 2.87 1.87 0.68 1.17 -8.55 -
DY 3.70 4.17 5.00 4.81 3.70 3.85 4.36 -10.37%
P/NAPS 1.13 1.00 1.08 1.13 1.04 1.00 1.08 3.06%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 -
Price 0.13 0.13 0.115 0.13 0.14 0.12 0.13 -
P/RPS 0.94 0.98 0.89 1.01 1.12 0.94 1.00 -4.04%
P/EPS 190.84 60.59 30.85 51.61 152.70 79.04 -10.86 -
EY 0.52 1.65 3.24 1.94 0.65 1.27 -9.20 -
DY 3.85 3.85 5.65 5.00 3.57 4.17 4.69 -12.33%
P/NAPS 1.08 1.08 0.96 1.08 1.08 0.92 1.00 5.26%

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