[PICORP] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
26-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- -916.97%
YoY- -24.06%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 47,861 42,553 42,434 42,508 33,976 48,740 42,619 1.95%
PBT 3,378 2,514 1,120 922 1,428 6,548 7,287 -12.01%
Tax -3,651 -842 -1,349 -2,230 -1,908 -2,388 -2,487 6.60%
NP -273 1,672 -229 -1,308 -480 4,160 4,800 -
-
NP to SH -2,217 -1,787 -3,482 -3,745 -2,389 1,193 441 -
-
Tax Rate 108.08% 33.49% 120.45% 241.87% 133.61% 36.47% 34.13% -
Total Cost 48,134 40,881 42,663 43,816 34,456 44,580 37,819 4.09%
-
Net Worth 45,894 52,450 58,983 72,119 78,675 78,695 78,793 -8.60%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - 1,966 1,966 - - 984 -
Div Payout % - - 0.00% 0.00% - - 223.34% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 45,894 52,450 58,983 72,119 78,675 78,695 78,793 -8.60%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -0.57% 3.93% -0.54% -3.08% -1.41% 8.54% 11.26% -
ROE -4.83% -3.41% -5.90% -5.19% -3.04% 1.52% 0.56% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.30 6.49 6.47 6.48 5.18 7.43 6.49 1.97%
EPS -0.34 -0.27 -0.53 -0.57 -0.30 0.12 0.00 -
DPS 0.00 0.00 0.30 0.30 0.00 0.00 0.15 -
NAPS 0.07 0.08 0.09 0.11 0.12 0.12 0.12 -8.58%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 7.27 6.47 6.45 6.46 5.16 7.41 6.48 1.93%
EPS -0.34 -0.27 -0.53 -0.57 -0.36 0.18 0.07 -
DPS 0.00 0.00 0.30 0.30 0.00 0.00 0.15 -
NAPS 0.0697 0.0797 0.0896 0.1096 0.1196 0.1196 0.1197 -8.61%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.08 0.07 0.095 0.16 0.10 0.135 0.135 -
P/RPS 1.10 1.08 1.47 2.47 1.93 1.82 2.08 -10.06%
P/EPS -23.66 -25.68 -17.88 -28.01 -27.44 74.21 201.00 -
EY -4.23 -3.89 -5.59 -3.57 -3.64 1.35 0.50 -
DY 0.00 0.00 3.16 1.88 0.00 0.00 1.11 -
P/NAPS 1.14 0.88 1.06 1.45 0.83 1.13 1.13 0.14%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 26/08/24 28/08/23 25/08/22 26/08/21 26/08/20 20/08/19 30/08/18 -
Price 0.065 0.075 0.095 0.17 0.12 0.12 0.13 -
P/RPS 0.89 1.16 1.47 2.62 2.32 1.61 2.00 -12.61%
P/EPS -19.22 -27.52 -17.88 -29.76 -32.93 65.96 193.56 -
EY -5.20 -3.63 -5.59 -3.36 -3.04 1.52 0.52 -
DY 0.00 0.00 3.16 1.76 0.00 0.00 1.15 -
P/NAPS 0.93 0.94 1.06 1.55 1.00 1.00 1.08 -2.45%

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