[PICORP] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[PICORP] PROGRESSIVE IMPACT CORPORATION
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 33.95%
YoY- 58.56%
Quarter Report
Latest QR
Upcoming QR
PICORP's Result
PICORP's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 23,062 20,531 22,534 23,202 18,050 25,552 22,212 0.62%
PBT 2,590 1,291 859 1,777 1,175 3,222 4,035 -7.11%
Tax -1,935 -894 -1,120 -902 -447 -1,237 -1,525 4.04%
NP 655 397 -261 875 728 1,985 2,510 -20.04%
-
NP to SH -218 -1,415 -1,643 -179 -432 419 1,380 -
-
Tax Rate 74.71% 69.25% 130.38% 50.76% 38.04% 38.39% 37.79% -
Total Cost 22,407 20,134 22,795 22,327 17,322 23,567 19,702 2.16%
-
Net Worth 45,894 52,450 65,537 72,119 78,675 78,743 85,359 -9.81%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 45,894 52,450 65,537 72,119 78,675 78,743 85,359 -9.81%
NOSH 658,000 658,000 658,000 658,000 658,000 658,000 658,000 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.84% 1.93% -1.16% 3.77% 4.03% 7.77% 11.30% -
ROE -0.48% -2.70% -2.51% -0.25% -0.55% 0.53% 1.62% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.52 3.13 3.44 3.54 2.75 3.89 3.38 0.67%
EPS -0.03 -0.22 -0.25 -0.03 -0.07 0.06 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.08 0.10 0.11 0.12 0.12 0.13 -9.79%
Adjusted Per Share Value based on latest NOSH - 658,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 3.54 3.15 3.46 3.56 2.77 3.92 3.41 0.62%
EPS -0.03 -0.22 -0.25 -0.03 -0.07 0.06 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0805 0.1006 0.1107 0.1207 0.1208 0.131 -9.82%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.085 0.095 0.095 0.13 0.07 0.135 0.135 -
P/RPS 2.42 3.03 2.76 3.67 2.54 3.47 3.99 -7.98%
P/EPS -255.64 -44.02 -37.89 -476.16 -106.24 211.42 64.23 -
EY -0.39 -2.27 -2.64 -0.21 -0.94 0.47 1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.19 0.95 1.18 0.58 1.13 1.04 2.55%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 30/05/23 31/05/22 31/05/21 16/06/20 23/05/19 04/05/18 -
Price 0.075 0.09 0.095 0.19 0.115 0.13 0.14 -
P/RPS 2.13 2.87 2.76 5.37 4.18 3.34 4.14 -10.47%
P/EPS -225.56 -41.70 -37.89 -695.92 -174.53 203.59 66.61 -
EY -0.44 -2.40 -2.64 -0.14 -0.57 0.49 1.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.13 0.95 1.73 0.96 1.08 1.08 -0.15%

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