[PICORP] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -1938.24%
YoY- -815.49%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 25,376 22,822 22,853 21,548 21,153 26,941 23,736 1.11%
PBT 3,751 5,085 -3,994 -2,795 5,950 9,474 4,595 -3.32%
Tax -2,080 -1,843 -2,642 -8,358 -2,384 -3,699 -1,779 2.63%
NP 1,671 3,242 -6,636 -11,153 3,566 5,775 2,816 -8.32%
-
NP to SH 799 1,839 -7,688 -9,702 1,356 4,092 1,719 -11.98%
-
Tax Rate 55.45% 36.24% - - 40.07% 39.04% 38.72% -
Total Cost 23,705 19,580 29,489 32,701 17,587 21,166 20,920 2.10%
-
Net Worth 78,743 85,370 85,381 99,000 110,603 111,483 99,173 -3.76%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,296 3,283 4,006 1,517 - 4,262 5,024 -12.22%
Div Payout % 287.44% 178.55% 0.00% 0.00% - 104.17% 292.31% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 78,743 85,370 85,381 99,000 110,603 111,483 99,173 -3.76%
NOSH 658,000 658,000 658,000 659,999 650,606 655,783 661,153 -0.07%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 6.58% 14.21% -29.04% -51.76% 16.86% 21.44% 11.86% -
ROE 1.01% 2.15% -9.00% -9.80% 1.23% 3.67% 1.73% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.87 3.48 3.48 3.26 3.25 4.11 3.59 1.25%
EPS 0.12 0.28 0.09 -1.47 0.21 0.62 0.26 -12.08%
DPS 0.35 0.50 0.61 0.23 0.00 0.65 0.76 -12.11%
NAPS 0.12 0.13 0.13 0.15 0.17 0.17 0.15 -3.64%
Adjusted Per Share Value based on latest NOSH - 659,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 3.89 3.50 3.51 3.31 3.25 4.13 3.64 1.11%
EPS 0.12 0.28 -1.18 -1.49 0.21 0.63 0.26 -12.08%
DPS 0.35 0.50 0.61 0.23 0.00 0.65 0.77 -12.30%
NAPS 0.1208 0.131 0.131 0.1519 0.1697 0.1711 0.1522 -3.77%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.12 0.13 0.14 0.19 0.205 0.17 0.16 -
P/RPS 3.10 3.74 4.02 5.82 6.31 4.14 4.46 -5.87%
P/EPS 98.55 46.42 -11.96 -12.93 98.36 27.24 61.54 8.16%
EY 1.01 2.15 -8.36 -7.74 1.02 3.67 1.63 -7.66%
DY 2.92 3.85 4.36 1.21 0.00 3.82 4.75 -7.78%
P/NAPS 1.00 1.00 1.08 1.27 1.21 1.00 1.07 -1.12%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.13 0.12 0.17 0.18 0.21 0.215 0.135 -
P/RPS 3.36 3.45 4.89 5.51 6.46 5.23 3.76 -1.85%
P/EPS 106.77 42.85 -14.52 -12.24 100.76 34.46 51.92 12.76%
EY 0.94 2.33 -6.89 -8.17 0.99 2.90 1.93 -11.29%
DY 2.69 4.17 3.59 1.28 0.00 3.02 5.63 -11.57%
P/NAPS 1.08 0.92 1.31 1.20 1.24 1.26 0.90 3.08%

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