[PICORP] QoQ Quarter Result on 30-Jun-2020 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -353.01%
YoY- -352.84%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 23,202 27,774 26,213 15,926 18,050 24,617 26,148 -7.65%
PBT 1,777 2,377 3,644 253 1,175 5,721 2,843 -26.87%
Tax -902 -886 -1,442 -1,461 -447 -3,202 -1,873 -38.53%
NP 875 1,491 2,202 -1,208 728 2,519 970 -6.63%
-
NP to SH -179 -271 -13 -1,957 -432 942 -201 -7.43%
-
Tax Rate 50.76% 37.27% 39.57% 577.47% 38.04% 55.97% 65.88% -
Total Cost 22,327 26,283 24,011 17,134 17,322 22,098 25,178 -7.69%
-
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.64%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - 3,605 - -
Div Payout % - - - - - 382.80% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 72,119 72,119 72,119 78,675 78,675 78,675 78,695 -5.64%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.77% 5.37% 8.40% -7.59% 4.03% 10.23% 3.71% -
ROE -0.25% -0.38% -0.02% -2.49% -0.55% 1.20% -0.26% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.54 4.24 4.00 2.43 2.75 3.75 3.99 -7.66%
EPS -0.03 -0.04 0.00 -0.30 -0.07 0.14 -0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.11 0.11 0.11 0.12 0.12 0.12 0.12 -5.63%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.56 4.26 4.02 2.44 2.77 3.78 4.01 -7.62%
EPS -0.03 -0.04 0.00 -0.30 -0.07 0.14 -0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.1107 0.1107 0.1107 0.1207 0.1207 0.1207 0.1208 -5.64%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.13 0.11 0.10 0.10 0.07 0.12 0.13 -
P/RPS 3.67 2.60 2.50 4.12 2.54 3.20 3.26 8.21%
P/EPS -476.16 -266.12 -5,043.32 -33.50 -106.24 83.52 -424.15 8.00%
EY -0.21 -0.38 -0.02 -2.98 -0.94 1.20 -0.24 -8.50%
DY 0.00 0.00 0.00 0.00 0.00 4.58 0.00 -
P/NAPS 1.18 1.00 0.91 0.83 0.58 1.00 1.08 6.07%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/05/21 11/03/21 23/11/20 26/08/20 16/06/20 28/02/20 25/11/19 -
Price 0.19 0.145 0.10 0.12 0.115 0.115 0.12 -
P/RPS 5.37 3.42 2.50 4.94 4.18 3.06 3.01 47.04%
P/EPS -695.92 -350.80 -5,043.32 -40.20 -174.53 80.04 -391.52 46.68%
EY -0.14 -0.29 -0.02 -2.49 -0.57 1.25 -0.26 -33.78%
DY 0.00 0.00 0.00 0.00 0.00 4.78 0.00 -
P/NAPS 1.73 1.32 0.91 1.00 0.96 0.96 1.00 44.06%

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