[PICORP] YoY 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- 89.27%
YoY- 29.15%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
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 18,726 22,795 18,341 21,535 24,613 17,243 24,972 -4.67%
PBT 237 5,460 4,240 6,872 7,263 -2,006 6,658 -42.61%
Tax -511 -1,884 -3,227 -1,404 -2,278 -1,269 -1,666 -17.86%
NP -274 3,576 1,013 5,468 4,985 -3,275 4,992 -
-
NP to SH -1,585 2,459 -476 4,302 3,331 -3,583 3,729 -
-
Tax Rate 215.61% 34.51% 76.11% 20.43% 31.36% - 25.02% -
Total Cost 19,000 19,219 17,328 16,067 19,628 20,518 19,980 -0.83%
-
Net Worth 85,381 92,074 0 112,513 104,501 99,527 98,684 -2.38%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - 4,037 3,918 - 3,355 -
Div Payout % - - - 93.85% 117.65% - 89.98% -
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 0 112,513 104,501 99,527 98,684 -2.38%
NOSH 658,000 658,000 647,500 661,846 653,137 663,518 657,894 0.00%
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 -1.46% 15.69% 5.52% 25.39% 20.25% -18.99% 19.99% -
ROE -1.86% 2.67% 0.00% 3.82% 3.19% -3.60% 3.78% -
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 2.85 3.47 2.83 3.25 3.77 2.60 3.80 -4.67%
EPS -0.24 0.37 -0.07 0.65 0.51 -0.54 0.57 -
DPS 0.00 0.00 0.00 0.61 0.60 0.00 0.51 -
NAPS 0.13 0.14 0.00 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 2.85 3.46 2.79 3.27 3.74 2.62 3.80 -4.67%
EPS -0.24 0.37 -0.07 0.65 0.51 -0.54 0.57 -
DPS 0.00 0.00 0.00 0.61 0.60 0.00 0.51 -
NAPS 0.1298 0.1399 0.00 0.171 0.1588 0.1513 0.15 -2.37%
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 4.91 4.04 6.88 6.76 3.85 6.54 4.74 0.58%
P/EPS -58.01 37.44 -265.26 33.85 28.43 -31.48 31.76 -
EY -1.72 2.67 -0.38 2.95 3.52 -3.18 3.15 -
DY 0.00 0.00 0.00 2.77 4.14 0.00 2.83 -
P/NAPS 1.08 1.00 0.00 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 4.56 3.89 7.24 6.30 4.64 6.16 5.80 -3.92%
P/EPS -53.87 36.11 -278.86 31.54 34.31 -29.63 38.81 -
EY -1.86 2.77 -0.36 3.17 2.91 -3.38 2.58 -
DY 0.00 0.00 0.00 2.98 3.43 0.00 2.32 -
P/NAPS 1.00 0.96 0.00 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