[PICORP] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -47.56%
YoY- -69.64%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 24,617 26,148 23,188 25,552 25,376 19,470 20,407 13.28%
PBT 5,721 2,843 3,326 3,222 3,751 1,778 3,252 45.57%
Tax -3,202 -1,873 -1,151 -1,237 -2,080 -1,088 -962 122.44%
NP 2,519 970 2,175 1,985 1,671 690 2,290 6.54%
-
NP to SH 942 -201 774 419 799 -791 20 1195.08%
-
Tax Rate 55.97% 65.88% 34.61% 38.39% 55.45% 61.19% 29.58% -
Total Cost 22,098 25,178 21,013 23,567 23,705 18,780 18,117 14.11%
-
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.09%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,605 - - - 2,296 - 984 137.08%
Div Payout % 382.80% - - - 287.44% - 4,924.57% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 78,675 78,695 78,695 78,743 78,743 78,793 78,793 -0.09%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 10.23% 3.71% 9.38% 7.77% 6.58% 3.54% 11.22% -
ROE 1.20% -0.26% 0.98% 0.53% 1.01% -1.00% 0.03% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.75 3.99 3.54 3.89 3.87 2.97 3.11 13.24%
EPS 0.14 -0.03 0.12 0.06 0.12 -0.12 0.00 -
DPS 0.55 0.00 0.00 0.00 0.35 0.00 0.15 137.22%
NAPS 0.12 0.12 0.12 0.12 0.12 0.12 0.12 0.00%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 3.78 4.01 3.56 3.92 3.89 2.99 3.13 13.36%
EPS 0.14 -0.03 0.12 0.06 0.12 -0.12 0.00 -
DPS 0.55 0.00 0.00 0.00 0.35 0.00 0.15 137.22%
NAPS 0.1207 0.1208 0.1208 0.1208 0.1208 0.1209 0.1209 -0.11%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.12 0.13 0.135 0.135 0.12 0.13 0.135 -
P/RPS 3.20 3.26 3.82 3.47 3.10 4.38 4.34 -18.33%
P/EPS 83.52 -424.15 114.38 211.42 98.55 -107.91 4,432.11 -92.86%
EY 1.20 -0.24 0.87 0.47 1.01 -0.93 0.02 1421.23%
DY 4.58 0.00 0.00 0.00 2.92 0.00 1.11 156.59%
P/NAPS 1.00 1.08 1.13 1.13 1.00 1.08 1.13 -7.80%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 -
Price 0.115 0.12 0.12 0.13 0.13 0.115 0.13 -
P/RPS 3.06 3.01 3.39 3.34 3.36 3.88 4.18 -18.72%
P/EPS 80.04 -391.52 101.67 203.59 106.77 -95.46 4,267.96 -92.88%
EY 1.25 -0.26 0.98 0.49 0.94 -1.05 0.02 1463.08%
DY 4.78 0.00 0.00 0.00 2.69 0.00 1.15 157.84%
P/NAPS 0.96 1.00 1.00 1.08 1.08 0.96 1.08 -7.53%

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