[PICORP] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -176.5%
YoY- -300.25%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 85,106 84,868 85,016 67,952 97,480 85,238 84,656 0.08%
PBT 5,028 2,240 1,844 2,856 13,096 14,574 15,036 -16.68%
Tax -1,684 -2,698 -4,460 -3,816 -4,776 -4,974 -5,972 -19.01%
NP 3,344 -458 -2,616 -960 8,320 9,600 9,064 -15.30%
-
NP to SH -3,574 -6,964 -7,490 -4,778 2,386 882 1,486 -
-
Tax Rate 33.49% 120.45% 241.87% 133.61% 36.47% 34.13% 39.72% -
Total Cost 81,762 85,326 87,632 68,912 89,160 75,638 75,592 1.31%
-
Net Worth 52,450 58,983 72,119 78,675 78,695 78,793 85,381 -7.79%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - 3,932 3,933 - - 1,969 - -
Div Payout % - 0.00% 0.00% - - 223.34% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 52,450 58,983 72,119 78,675 78,695 78,793 85,381 -7.79%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 3.93% -0.54% -3.08% -1.41% 8.54% 11.26% 10.71% -
ROE -6.81% -11.81% -10.39% -6.07% 3.03% 1.12% 1.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.98 12.95 12.97 10.36 14.86 12.98 12.89 0.11%
EPS -0.54 -1.06 -1.14 -0.60 0.24 0.00 0.22 -
DPS 0.00 0.60 0.60 0.00 0.00 0.30 0.00 -
NAPS 0.08 0.09 0.11 0.12 0.12 0.12 0.13 -7.76%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 12.93 12.90 12.92 10.33 14.81 12.95 12.87 0.07%
EPS -0.54 -1.06 -1.14 -0.73 0.36 0.13 0.23 -
DPS 0.00 0.60 0.60 0.00 0.00 0.30 0.00 -
NAPS 0.0797 0.0896 0.1096 0.1196 0.1196 0.1197 0.1298 -7.80%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.07 0.095 0.16 0.10 0.135 0.135 0.17 -
P/RPS 0.54 0.73 1.23 0.96 0.91 1.04 1.32 -13.83%
P/EPS -12.84 -8.94 -14.01 -13.72 37.10 100.50 75.14 -
EY -7.79 -11.19 -7.14 -7.29 2.70 1.00 1.33 -
DY 0.00 6.32 3.75 0.00 0.00 2.22 0.00 -
P/NAPS 0.88 1.06 1.45 0.83 1.13 1.13 1.31 -6.41%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 25/08/22 26/08/21 26/08/20 20/08/19 30/08/18 21/08/17 -
Price 0.075 0.095 0.17 0.12 0.12 0.13 0.14 -
P/RPS 0.58 0.73 1.31 1.16 0.81 1.00 1.09 -9.97%
P/EPS -13.76 -8.94 -14.88 -16.47 32.98 96.78 61.88 -
EY -7.27 -11.19 -6.72 -6.07 3.03 1.03 1.62 -
DY 0.00 6.32 3.53 0.00 0.00 2.31 0.00 -
P/NAPS 0.94 1.06 1.55 1.00 1.00 1.08 1.08 -2.28%

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