[PICORP] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
08-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 61.73%
YoY- 73.02%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 92,003 90,805 82,292 91,147 80,658 84,100 93,519 -0.27%
PBT 13,065 12,003 10,347 12,767 7,147 24,331 27,580 -11.69%
Tax -6,673 -5,367 -4,652 -9,153 -13,537 -7,930 -9,151 -5.12%
NP 6,392 6,636 5,695 3,614 -6,390 16,401 18,429 -16.16%
-
NP to SH 1,083 447 602 -2,834 -10,503 10,426 12,344 -33.31%
-
Tax Rate 51.08% 44.71% 44.96% 71.69% 189.41% 32.59% 33.18% -
Total Cost 85,611 84,169 76,597 87,533 87,048 67,699 75,090 2.20%
-
Net Worth 78,675 78,743 85,359 91,949 93,200 111,618 111,552 -5.64%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,605 3,281 3,283 5,588 4,035 4,037 17,104 -22.83%
Div Payout % 332.96% 734.14% 545.43% 0.00% 0.00% 38.72% 138.57% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 78,675 78,743 85,359 91,949 93,200 111,618 111,552 -5.64%
NOSH 658,000 658,000 658,000 658,000 665,714 656,578 656,190 0.04%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.95% 7.31% 6.92% 3.97% -7.92% 19.50% 19.71% -
ROE 1.38% 0.57% 0.71% -3.08% -11.27% 9.34% 11.07% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 14.03 13.84 12.53 13.88 12.12 12.81 14.25 -0.25%
EPS 0.17 0.07 0.09 -0.43 -1.58 1.59 1.88 -32.97%
DPS 0.55 0.50 0.50 0.85 0.61 0.61 2.61 -22.84%
NAPS 0.12 0.12 0.13 0.14 0.14 0.17 0.17 -5.63%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 13.98 13.80 12.51 13.85 12.26 12.78 14.21 -0.27%
EPS 0.16 0.07 0.09 -0.43 -1.60 1.58 1.88 -33.65%
DPS 0.55 0.50 0.50 0.85 0.61 0.61 2.60 -22.79%
NAPS 0.1196 0.1197 0.1297 0.1397 0.1416 0.1696 0.1695 -5.64%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.07 0.135 0.135 0.17 0.165 0.23 0.285 -
P/RPS 0.50 0.98 1.08 1.22 1.36 1.80 2.00 -20.61%
P/EPS 42.38 198.18 147.25 -39.40 -10.46 14.48 15.15 18.68%
EY 2.36 0.50 0.68 -2.54 -9.56 6.90 6.60 -15.73%
DY 7.86 3.70 3.70 5.01 3.67 2.65 9.16 -2.51%
P/NAPS 0.58 1.13 1.04 1.21 1.18 1.35 1.68 -16.22%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 16/06/20 23/05/19 04/05/18 08/05/17 23/05/16 30/04/15 30/05/14 -
Price 0.115 0.13 0.14 0.17 0.17 0.235 0.285 -
P/RPS 0.82 0.94 1.12 1.22 1.40 1.83 2.00 -13.79%
P/EPS 69.62 190.84 152.70 -39.40 -10.78 14.80 15.15 28.90%
EY 1.44 0.52 0.65 -2.54 -9.28 6.76 6.60 -22.39%
DY 4.78 3.85 3.57 5.01 3.57 2.60 9.16 -10.26%
P/NAPS 0.96 1.08 1.08 1.21 1.21 1.38 1.68 -8.89%

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