[PICORP] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
21-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 112.95%
YoY- -96.19%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 74,888 62,089 61,054 64,549 58,981 62,836 69,866 1.16%
PBT 9,391 9,064 7,755 10,281 16,683 16,410 23,452 -14.14%
Tax -4,261 -3,575 -3,497 -5,818 -7,370 -5,985 -5,463 -4.05%
NP 5,130 5,489 4,258 4,463 9,313 10,425 17,989 -18.86%
-
NP to SH 992 -351 -842 282 7,399 7,089 11,754 -33.75%
-
Tax Rate 45.37% 39.44% 45.09% 56.59% 44.18% 36.47% 23.29% -
Total Cost 69,758 56,600 56,796 60,086 49,668 52,411 51,877 5.05%
-
Net Worth 78,695 78,793 85,381 92,074 118,912 111,586 105,063 -4.70%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 984 - 1,512 2,510 4,003 8,930 -
Div Payout % - 0.00% - 536.40% 33.93% 56.48% 75.98% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 78,695 78,793 85,381 92,074 118,912 111,586 105,063 -4.70%
NOSH 658,000 658,000 658,000 658,000 660,624 656,388 656,648 0.03%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 6.85% 8.84% 6.97% 6.91% 15.79% 16.59% 25.75% -
ROE 1.26% -0.45% -0.99% 0.31% 6.22% 6.35% 11.19% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.42 9.46 9.30 9.81 8.93 9.57 10.64 1.18%
EPS 0.15 -0.12 -0.13 0.04 1.12 1.08 1.79 -33.83%
DPS 0.00 0.15 0.00 0.23 0.38 0.61 1.36 -
NAPS 0.12 0.12 0.13 0.14 0.18 0.17 0.16 -4.67%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 11.38 9.44 9.28 9.81 8.96 9.55 10.62 1.15%
EPS 0.15 -0.05 -0.13 0.04 1.12 1.08 1.79 -33.83%
DPS 0.00 0.15 0.00 0.23 0.38 0.61 1.36 -
NAPS 0.1196 0.1197 0.1298 0.1399 0.1807 0.1696 0.1597 -4.70%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.13 0.13 0.14 0.14 0.195 0.22 0.145 -
P/RPS 1.14 1.37 1.51 1.43 2.18 2.30 1.36 -2.89%
P/EPS 85.94 -243.19 -109.20 326.50 17.41 20.37 8.10 48.20%
EY 1.16 -0.41 -0.92 0.31 5.74 4.91 12.34 -32.55%
DY 0.00 1.15 0.00 1.64 1.95 2.77 9.38 -
P/NAPS 1.08 1.08 1.08 1.00 1.08 1.29 0.91 2.89%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 07/11/18 20/11/17 21/11/16 23/11/15 24/11/14 15/11/13 -
Price 0.12 0.115 0.13 0.135 0.205 0.205 0.175 -
P/RPS 1.05 1.22 1.40 1.38 2.30 2.14 1.64 -7.15%
P/EPS 79.33 -215.13 -101.40 314.84 18.30 18.98 9.78 41.72%
EY 1.26 -0.46 -0.99 0.32 5.46 5.27 10.23 -29.45%
DY 0.00 1.30 0.00 1.70 1.85 2.98 7.77 -
P/NAPS 1.00 0.96 1.00 0.96 1.14 1.21 1.09 -1.42%

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