[PICORP] YoY Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
20-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 184.73%
YoY- 170.52%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 42,434 42,508 33,976 48,740 42,619 42,328 41,754 0.26%
PBT 1,120 922 1,428 6,548 7,287 7,518 4,821 -21.58%
Tax -1,349 -2,230 -1,908 -2,388 -2,487 -2,986 -3,934 -16.33%
NP -229 -1,308 -480 4,160 4,800 4,532 887 -
-
NP to SH -3,482 -3,745 -2,389 1,193 441 743 -2,177 8.13%
-
Tax Rate 120.45% 241.87% 133.61% 36.47% 34.13% 39.72% 81.60% -
Total Cost 42,663 43,816 34,456 44,580 37,819 37,796 40,867 0.71%
-
Net Worth 58,983 72,119 78,675 78,695 78,793 85,381 92,357 -7.19%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 1,966 1,966 - - 984 - 1,517 4.41%
Div Payout % 0.00% 0.00% - - 223.34% - 0.00% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 58,983 72,119 78,675 78,695 78,793 85,381 92,357 -7.19%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 659,696 -0.04%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin -0.54% -3.08% -1.41% 8.54% 11.26% 10.71% 2.12% -
ROE -5.90% -5.19% -3.04% 1.52% 0.56% 0.87% -2.36% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.47 6.48 5.18 7.43 6.49 6.44 6.33 0.36%
EPS -0.53 -0.57 -0.30 0.12 0.00 0.11 -0.33 8.21%
DPS 0.30 0.30 0.00 0.00 0.15 0.00 0.23 4.52%
NAPS 0.09 0.11 0.12 0.12 0.12 0.13 0.14 -7.09%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 6.45 6.46 5.16 7.41 6.48 6.43 6.35 0.26%
EPS -0.53 -0.57 -0.36 0.18 0.07 0.11 -0.33 8.21%
DPS 0.30 0.30 0.00 0.00 0.15 0.00 0.23 4.52%
NAPS 0.0896 0.1096 0.1196 0.1196 0.1197 0.1298 0.1404 -7.20%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 0.095 0.16 0.10 0.135 0.135 0.17 0.145 -
P/RPS 1.47 2.47 1.93 1.82 2.08 2.64 2.29 -7.11%
P/EPS -17.88 -28.01 -27.44 74.21 201.00 150.27 -43.94 -13.91%
EY -5.59 -3.57 -3.64 1.35 0.50 0.67 -2.28 16.11%
DY 3.16 1.88 0.00 0.00 1.11 0.00 1.59 12.12%
P/NAPS 1.06 1.45 0.83 1.13 1.13 1.31 1.04 0.31%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 26/08/20 20/08/19 30/08/18 21/08/17 22/08/16 -
Price 0.095 0.17 0.12 0.12 0.13 0.14 0.15 -
P/RPS 1.47 2.62 2.32 1.61 2.00 2.17 2.37 -7.64%
P/EPS -17.88 -29.76 -32.93 65.96 193.56 123.75 -45.45 -14.39%
EY -5.59 -3.36 -3.04 1.52 0.52 0.81 -2.20 16.80%
DY 3.16 1.76 0.00 0.00 1.15 0.00 1.53 12.84%
P/NAPS 1.06 1.55 1.00 1.00 1.08 1.08 1.07 -0.15%

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