[PICORP] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 218.41%
YoY- 113.46%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 62,089 42,619 22,212 83,876 61,054 42,328 23,796 89.41%
PBT 9,064 7,287 4,035 12,841 7,755 7,518 6,529 24.42%
Tax -3,575 -2,487 -1,525 -5,342 -3,497 -2,986 -2,214 37.59%
NP 5,489 4,800 2,510 7,499 4,258 4,532 4,315 17.38%
-
NP to SH -351 441 1,380 997 -842 743 1,775 -
-
Tax Rate 39.44% 34.13% 37.79% 41.60% 45.09% 39.72% 33.91% -
Total Cost 56,600 37,819 19,702 76,377 56,796 37,796 19,481 103.47%
-
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 984 984 - 3,283 - - - -
Div Payout % 0.00% 223.34% - 329.34% - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 8.84% 11.26% 11.30% 8.94% 6.97% 10.71% 18.13% -
ROE -0.45% 0.56% 1.62% 1.17% -0.99% 0.87% 1.93% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.46 6.49 3.38 12.77 9.30 6.44 3.62 89.61%
EPS -0.12 0.00 0.21 0.15 -0.13 0.11 0.27 -
DPS 0.15 0.15 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.12 0.12 0.13 0.13 0.13 0.13 0.14 -9.75%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.44 6.48 3.38 12.75 9.28 6.43 3.62 89.34%
EPS -0.05 0.07 0.21 0.15 -0.13 0.11 0.27 -
DPS 0.15 0.15 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 -9.77%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.13 0.135 0.135 0.13 0.14 0.17 0.17 -
P/RPS 1.37 2.08 3.99 1.02 1.51 2.64 4.69 -55.94%
P/EPS -243.19 201.00 64.23 85.63 -109.20 150.27 62.90 -
EY -0.41 0.50 1.56 1.17 -0.92 0.67 1.59 -
DY 1.15 1.11 0.00 3.85 0.00 0.00 0.00 -
P/NAPS 1.08 1.13 1.04 1.00 1.08 1.31 1.21 -7.29%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 -
Price 0.115 0.13 0.14 0.12 0.13 0.14 0.17 -
P/RPS 1.22 2.00 4.14 0.94 1.40 2.17 4.69 -59.21%
P/EPS -215.13 193.56 66.61 79.04 -101.40 123.75 62.90 -
EY -0.46 0.52 1.50 1.27 -0.99 0.81 1.59 -
DY 1.30 1.15 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.96 1.08 1.08 0.92 1.00 1.08 1.21 -14.28%

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