[PICORP] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
02-Mar-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -412.65%
YoY- 20.76%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 24,617 25,376 22,822 22,853 21,548 21,153 26,941 -1.49%
PBT 5,721 3,751 5,085 -3,994 -2,795 5,950 9,474 -8.05%
Tax -3,202 -2,080 -1,843 -2,642 -8,358 -2,384 -3,699 -2.37%
NP 2,519 1,671 3,242 -6,636 -11,153 3,566 5,775 -12.90%
-
NP to SH 942 799 1,839 -7,688 -9,702 1,356 4,092 -21.70%
-
Tax Rate 55.97% 55.45% 36.24% - - 40.07% 39.04% -
Total Cost 22,098 23,705 19,580 29,489 32,701 17,587 21,166 0.72%
-
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 3,605 2,296 3,283 4,006 1,517 - 4,262 -2.75%
Div Payout % 382.80% 287.44% 178.55% 0.00% 0.00% - 104.17% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 78,675 78,743 85,370 85,381 99,000 110,603 111,483 -5.64%
NOSH 658,000 658,000 658,000 658,000 659,999 650,606 655,783 0.05%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 10.23% 6.58% 14.21% -29.04% -51.76% 16.86% 21.44% -
ROE 1.20% 1.01% 2.15% -9.00% -9.80% 1.23% 3.67% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.75 3.87 3.48 3.48 3.26 3.25 4.11 -1.51%
EPS 0.14 0.12 0.28 0.09 -1.47 0.21 0.62 -21.95%
DPS 0.55 0.35 0.50 0.61 0.23 0.00 0.65 -2.74%
NAPS 0.12 0.12 0.13 0.13 0.15 0.17 0.17 -5.63%
Adjusted Per Share Value based on latest NOSH - 658,000
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 3.74 3.86 3.47 3.47 3.27 3.21 4.09 -1.47%
EPS 0.14 0.12 0.28 -1.17 -1.47 0.21 0.62 -21.95%
DPS 0.55 0.35 0.50 0.61 0.23 0.00 0.65 -2.74%
NAPS 0.1196 0.1197 0.1297 0.1298 0.1505 0.1681 0.1694 -5.63%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.12 0.12 0.13 0.14 0.19 0.205 0.17 -
P/RPS 3.20 3.10 3.74 4.02 5.82 6.31 4.14 -4.19%
P/EPS 83.52 98.55 46.42 -11.96 -12.93 98.36 27.24 20.52%
EY 1.20 1.01 2.15 -8.36 -7.74 1.02 3.67 -16.99%
DY 4.58 2.92 3.85 4.36 1.21 0.00 3.82 3.06%
P/NAPS 1.00 1.00 1.00 1.08 1.27 1.21 1.00 0.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 28/02/19 27/02/18 02/03/17 29/02/16 27/02/15 28/02/14 -
Price 0.115 0.13 0.12 0.17 0.18 0.21 0.215 -
P/RPS 3.06 3.36 3.45 4.89 5.51 6.46 5.23 -8.54%
P/EPS 80.04 106.77 42.85 -14.52 -12.24 100.76 34.46 15.07%
EY 1.25 0.94 2.33 -6.89 -8.17 0.99 2.90 -13.08%
DY 4.78 2.69 4.17 3.59 1.28 0.00 3.02 7.94%
P/NAPS 0.96 1.08 0.92 1.31 1.20 1.24 1.26 -4.42%

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