[PICORP] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
30-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 12.0%
YoY- -15.54%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 80,529 80,134 83,328 84,100 83,989 89,777 92,855 -9.03%
PBT 12,861 22,634 25,266 24,331 22,360 25,884 26,275 -37.81%
Tax -13,867 -9,755 -7,932 -7,930 -7,624 -8,939 -9,813 25.84%
NP -1,006 12,879 17,334 16,401 14,736 16,945 16,462 -
-
NP to SH -5,212 5,826 10,604 10,426 9,309 12,045 11,074 -
-
Tax Rate 107.82% 43.10% 31.39% 32.59% 34.10% 34.53% 37.35% -
Total Cost 81,535 67,255 65,994 67,699 69,253 72,832 76,393 4.42%
-
Net Worth 99,000 0 119,237 111,618 110,603 112,513 110,402 -6.99%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 4,035 2,517 6,554 4,037 4,037 8,299 8,181 -37.49%
Div Payout % 0.00% 43.21% 61.81% 38.72% 43.37% 68.91% 73.88% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 99,000 0 119,237 111,618 110,603 112,513 110,402 -6.99%
NOSH 659,999 647,500 662,432 656,578 650,606 661,846 649,428 1.07%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.25% 16.07% 20.80% 19.50% 17.55% 18.87% 17.73% -
ROE -5.26% 0.00% 8.89% 9.34% 8.42% 10.71% 10.03% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.20 12.38 12.58 12.81 12.91 13.56 14.30 -10.02%
EPS -0.79 0.90 1.60 1.59 1.43 1.82 1.71 -
DPS 0.61 0.39 0.99 0.61 0.61 1.26 1.25 -37.93%
NAPS 0.15 0.00 0.18 0.17 0.17 0.17 0.17 -7.98%
Adjusted Per Share Value based on latest NOSH - 656,578
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 12.24 12.18 12.66 12.78 12.76 13.64 14.11 -9.01%
EPS -0.79 0.89 1.61 1.58 1.41 1.83 1.68 -
DPS 0.61 0.38 1.00 0.61 0.61 1.26 1.24 -37.60%
NAPS 0.1505 0.00 0.1812 0.1696 0.1681 0.171 0.1678 -6.97%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.19 0.195 0.225 0.23 0.205 0.22 0.265 -
P/RPS 1.56 1.58 1.79 1.80 1.59 1.62 1.85 -10.71%
P/EPS -24.06 21.67 14.06 14.48 14.33 12.09 15.54 -
EY -4.16 4.61 7.11 6.90 6.98 8.27 6.43 -
DY 3.21 1.99 4.40 2.65 2.98 5.73 4.72 -22.61%
P/NAPS 1.27 0.00 1.25 1.35 1.21 1.29 1.56 -12.78%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 23/11/15 24/08/15 30/04/15 27/02/15 24/11/14 26/08/14 -
Price 0.18 0.205 0.195 0.235 0.21 0.205 0.255 -
P/RPS 1.48 1.66 1.55 1.83 1.63 1.51 1.78 -11.54%
P/EPS -22.79 22.78 12.18 14.80 14.68 11.26 14.95 -
EY -4.39 4.39 8.21 6.76 6.81 8.88 6.69 -
DY 3.39 1.90 5.08 2.60 2.90 6.15 4.90 -21.72%
P/NAPS 1.20 0.00 1.08 1.38 1.24 1.21 1.50 -13.78%

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