[PICORP] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 69.57%
YoY- -39.69%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 81,405 86,065 78,641 83,781 93,154 86,294 87,898 -1.26%
PBT 10,340 13,708 22,244 21,880 31,269 16,060 25,697 -14.06%
Tax -4,662 -7,757 -9,826 -7,980 -7,284 -7,034 -7,413 -7.43%
NP 5,677 5,950 12,417 13,900 23,985 9,025 18,284 -17.69%
-
NP to SH -1,122 376 9,865 9,452 15,672 4,817 13,302 -
-
Tax Rate 45.09% 56.59% 44.17% 36.47% 23.29% 43.80% 28.85% -
Total Cost 75,728 80,114 66,224 69,881 69,169 77,269 69,614 1.41%
-
Net Worth 85,381 92,074 118,912 111,586 105,063 98,536 98,441 -2.34%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - 2,016 3,347 5,338 11,907 - 4,462 -
Div Payout % - 536.40% 33.93% 56.48% 75.98% - 33.55% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 85,381 92,074 118,912 111,586 105,063 98,536 98,441 -2.34%
NOSH 658,000 658,000 660,624 656,388 656,648 656,909 656,274 0.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 6.97% 6.91% 15.79% 16.59% 25.75% 10.46% 20.80% -
ROE -1.31% 0.41% 8.30% 8.47% 14.92% 4.89% 13.51% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.39 13.09 11.90 12.76 14.19 13.14 13.39 -1.28%
EPS -0.17 0.05 1.49 1.44 2.39 0.73 2.03 -
DPS 0.00 0.31 0.51 0.81 1.81 0.00 0.68 -
NAPS 0.13 0.14 0.18 0.17 0.16 0.15 0.15 -2.35%
Adjusted Per Share Value based on latest NOSH - 661,846
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 12.37 13.08 11.95 12.73 14.16 13.11 13.36 -1.27%
EPS -0.17 0.06 1.50 1.44 2.38 0.73 2.02 -
DPS 0.00 0.31 0.51 0.81 1.81 0.00 0.68 -
NAPS 0.1298 0.1399 0.1807 0.1696 0.1597 0.1498 0.1496 -2.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.14 0.14 0.195 0.22 0.145 0.17 0.18 -
P/RPS 1.13 1.07 1.64 1.72 1.02 1.29 1.34 -2.79%
P/EPS -81.90 244.88 13.06 15.28 6.08 23.18 8.88 -
EY -1.22 0.41 7.66 6.55 16.46 4.31 11.26 -
DY 0.00 2.19 2.60 3.70 12.51 0.00 3.78 -
P/NAPS 1.08 1.00 1.08 1.29 0.91 1.13 1.20 -1.73%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 30/11/12 17/11/11 -
Price 0.13 0.135 0.205 0.205 0.175 0.16 0.22 -
P/RPS 1.05 1.03 1.72 1.61 1.23 1.22 1.64 -7.15%
P/EPS -76.05 236.13 13.73 14.24 7.33 21.82 10.85 -
EY -1.31 0.42 7.28 7.02 13.64 4.58 9.21 -
DY 0.00 2.27 2.47 3.97 10.36 0.00 3.09 -
P/NAPS 1.00 0.96 1.14 1.21 1.09 1.07 1.47 -6.21%

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