[PICORP] QoQ TTM 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- -83.08%
YoY- -238.21%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 95,658 96,495 93,115 87,963 84,806 84,741 92,003 2.62%
PBT 1,334 6,943 8,051 7,449 10,793 9,992 13,065 -78.12%
Tax -3,520 -4,558 -4,691 -4,236 -6,552 -6,983 -6,673 -34.68%
NP -2,186 2,385 3,360 3,213 4,241 3,009 6,392 -
-
NP to SH -9,623 -4,029 -2,420 -2,673 -1,460 -1,648 1,083 -
-
Tax Rate 263.87% 65.65% 58.27% 56.87% 60.71% 69.89% 51.08% -
Total Cost 97,844 94,110 89,755 84,750 80,565 81,732 85,611 9.30%
-
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 - - - - 3,605 3,605 3,605 -
Div Payout % - - - - 0.00% 0.00% 332.96% -
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 -2.29% 2.47% 3.61% 3.65% 5.00% 3.55% 6.95% -
ROE -16.31% -5.59% -3.36% -3.71% -2.02% -2.09% 1.38% -
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 14.59 14.72 14.20 13.42 12.94 12.93 14.03 2.64%
EPS -1.47 -0.61 -0.37 -0.41 -0.22 -0.25 0.17 -
DPS 0.00 0.00 0.00 0.00 0.55 0.55 0.55 -
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 14.54 14.66 14.15 13.37 12.89 12.88 13.98 2.65%
EPS -1.46 -0.61 -0.37 -0.41 -0.22 -0.25 0.16 -
DPS 0.00 0.00 0.00 0.00 0.55 0.55 0.55 -
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 0.86 1.09 0.92 0.82 0.77 0.77 0.50 43.50%
P/EPS -8.52 -26.04 -35.22 -26.98 -44.91 -39.78 42.38 -
EY -11.74 -3.84 -2.84 -3.71 -2.23 -2.51 2.36 -
DY 0.00 0.00 0.00 0.00 5.50 5.50 7.86 -
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 0.69 1.16 1.34 1.08 0.77 0.93 0.82 -10.86%
P/EPS -6.81 -27.66 -51.48 -35.57 -44.91 -47.74 69.62 -
EY -14.68 -3.61 -1.94 -2.81 -2.23 -2.09 1.44 -
DY 0.00 0.00 0.00 0.00 5.50 4.58 4.78 -
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