[PICORP] YoY Quarter Result on 30-Sep-2022 [#3]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 11.04%
YoY- 70.82%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 23,550 23,443 23,671 25,376 26,213 26,148 19,470 3.21%
PBT 1,519 1,159 727 -1,965 3,644 2,843 1,778 -2.58%
Tax 2,815 -679 -669 -404 -1,442 -1,873 -1,088 -
NP 4,334 480 58 -2,369 2,202 970 690 35.79%
-
NP to SH -1,629 -1,159 -1,636 -5,607 -13 -201 -791 12.78%
-
Tax Rate -185.32% 58.58% 92.02% - 39.57% 65.88% 61.19% -
Total Cost 19,216 22,963 23,613 27,745 24,011 25,178 18,780 0.38%
-
Net Worth 45,894 45,894 52,429 59,006 72,119 78,695 78,793 -8.60%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 45,894 45,894 52,429 59,006 72,119 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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 18.40% 2.05% 0.25% -9.34% 8.40% 3.71% 3.54% -
ROE -3.55% -2.53% -3.12% -9.50% -0.02% -0.26% -1.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.59 3.58 3.61 3.87 4.00 3.99 2.97 3.20%
EPS -0.25 -0.18 -0.25 -0.86 0.00 -0.03 -0.12 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.07 0.08 0.09 0.11 0.12 0.12 -8.58%
Adjusted Per Share Value based on latest NOSH - 658,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 3.58 3.56 3.60 3.86 3.98 3.97 2.96 3.21%
EPS -0.25 -0.18 -0.25 -0.85 0.00 -0.03 -0.12 12.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0697 0.0697 0.0797 0.0897 0.1096 0.1196 0.1197 -8.61%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.065 0.075 0.085 0.125 0.10 0.13 0.13 -
P/RPS 1.81 2.10 2.35 3.23 2.50 3.26 4.38 -13.68%
P/EPS -26.16 -42.43 -34.05 -14.62 -5,043.32 -424.15 -107.91 -21.01%
EY -3.82 -2.36 -2.94 -6.84 -0.02 -0.24 -0.93 26.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.07 1.06 1.39 0.91 1.08 1.08 -2.45%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 25/11/24 27/11/23 29/11/22 29/11/21 23/11/20 25/11/19 07/11/18 -
Price 0.065 0.085 0.20 0.10 0.10 0.12 0.115 -
P/RPS 1.81 2.38 5.54 2.58 2.50 3.01 3.88 -11.92%
P/EPS -26.16 -48.08 -80.12 -11.69 -5,043.32 -391.52 -95.46 -19.39%
EY -3.82 -2.08 -1.25 -8.55 -0.02 -0.26 -1.05 23.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 2.50 1.11 0.91 1.00 0.96 -0.52%

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