[PICORP] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 49.13%
YoY- -26.84%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 84,741 92,003 99,505 100,264 93,586 90,805 87,465 -2.08%
PBT 9,992 13,065 15,112 13,142 12,077 12,003 12,816 -15.30%
Tax -6,983 -6,673 -7,463 -6,341 -5,556 -5,367 -5,655 15.11%
NP 3,009 6,392 7,649 6,801 6,521 6,636 7,161 -43.92%
-
NP to SH -1,648 1,083 1,934 1,791 1,201 447 1,408 -
-
Tax Rate 69.89% 51.08% 49.38% 48.25% 46.00% 44.71% 44.12% -
Total Cost 81,732 85,611 91,856 93,463 87,065 84,169 80,304 1.18%
-
Net Worth 78,675 78,675 78,675 78,695 78,695 78,743 78,743 -0.05%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,605 3,605 3,605 2,296 2,296 3,281 3,281 6.48%
Div Payout % 0.00% 332.96% 186.45% 128.23% 191.23% 734.14% 233.07% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 78,675 78,675 78,675 78,695 78,695 78,743 78,743 -0.05%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.55% 6.95% 7.69% 6.78% 6.97% 7.31% 8.19% -
ROE -2.09% 1.38% 2.46% 2.28% 1.53% 0.57% 1.79% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.93 14.03 15.18 15.29 14.27 13.84 13.33 -2.01%
EPS -0.25 0.17 0.29 0.27 0.18 0.07 0.21 -
DPS 0.55 0.55 0.55 0.35 0.35 0.50 0.50 6.56%
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 12.88 13.98 15.12 15.24 14.22 13.80 13.29 -2.06%
EPS -0.25 0.16 0.29 0.27 0.18 0.07 0.21 -
DPS 0.55 0.55 0.55 0.35 0.35 0.50 0.50 6.56%
NAPS 0.1196 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 -0.05%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.10 0.07 0.12 0.13 0.135 0.135 0.12 -
P/RPS 0.77 0.50 0.79 0.85 0.95 0.98 0.90 -9.88%
P/EPS -39.78 42.38 40.68 47.60 73.72 198.18 55.93 -
EY -2.51 2.36 2.46 2.10 1.36 0.50 1.79 -
DY 5.50 7.86 4.58 2.69 2.59 3.70 4.17 20.28%
P/NAPS 0.83 0.58 1.00 1.08 1.13 1.13 1.00 -11.69%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 -
Price 0.12 0.115 0.115 0.12 0.12 0.13 0.13 -
P/RPS 0.93 0.82 0.76 0.78 0.84 0.94 0.98 -3.43%
P/EPS -47.74 69.62 38.99 43.94 65.52 190.84 60.59 -
EY -2.09 1.44 2.57 2.28 1.53 0.52 1.65 -
DY 4.58 4.78 4.78 2.92 2.92 3.85 3.85 12.28%
P/NAPS 1.00 0.96 0.96 1.00 1.00 1.08 1.08 -5.00%

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