[PICORP] QoQ Cumulative Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 33,976 18,050 99,505 74,888 48,740 25,552 87,465 -46.79% QoQ % 88.23% -81.86% 32.87% 53.65% 90.75% -70.79% - Horiz. % 38.85% 20.64% 113.77% 85.62% 55.73% 29.21% 100.00%
PBT 1,428 1,175 15,112 9,391 6,548 3,222 12,815 -76.87% QoQ % 21.53% -92.22% 60.92% 43.42% 103.23% -74.86% - Horiz. % 11.14% 9.17% 117.92% 73.28% 51.10% 25.14% 100.00%
Tax -1,908 -447 -7,463 -4,261 -2,388 -1,237 -5,655 -51.57% QoQ % -326.85% 94.01% -75.15% -78.43% -93.05% 78.13% - Horiz. % 33.74% 7.90% 131.97% 75.35% 42.23% 21.87% 100.00%
NP -480 728 7,649 5,130 4,160 1,985 7,160 - QoQ % -165.93% -90.48% 49.10% 23.32% 109.57% -72.28% - Horiz. % -6.70% 10.17% 106.83% 71.65% 58.10% 27.72% 100.00%
NP to SH -2,389 -432 1,934 992 1,193 419 448 - QoQ % -453.01% -122.34% 94.96% -16.85% 184.73% -6.47% - Horiz. % -533.26% -96.43% 431.70% 221.43% 266.29% 93.53% 100.00%
Tax Rate 133.61 % 38.04 % 49.38 % 45.37 % 36.47 % 38.39 % 44.13 % 109.43% QoQ % 251.24% -22.96% 8.84% 24.40% -5.00% -13.01% - Horiz. % 302.76% 86.20% 111.90% 102.81% 82.64% 86.99% 100.00%
Total Cost 34,456 17,322 91,856 69,758 44,580 23,567 80,305 -43.14% QoQ % 98.91% -81.14% 31.68% 56.48% 89.16% -70.65% - Horiz. % 42.91% 21.57% 114.38% 86.87% 55.51% 29.35% 100.00%
Net Worth 78,675 78,675 78,675 78,695 78,695 78,743 78,743 -0.06% QoQ % 0.00% 0.00% -0.03% 0.00% -0.06% 0.00% - Horiz. % 99.91% 99.91% 99.91% 99.94% 99.94% 100.00% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 3,605 - - - 3,280 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 109.91% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 186.45 % - % - % - % 732.36 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 25.46% 0.00% 0.00% 0.00% 100.00%
Equity 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 78,675 78,675 78,675 78,695 78,695 78,743 78,743 -0.06% QoQ % 0.00% 0.00% -0.03% 0.00% -0.06% 0.00% - Horiz. % 99.91% 99.91% 99.91% 99.94% 99.94% 100.00% 100.00%
NOSH 655,631 655,631 655,631 655,796 655,796 656,196 656,196 -0.06% QoQ % 0.00% 0.00% -0.03% 0.00% -0.06% 0.00% - Horiz. % 99.91% 99.91% 99.91% 99.94% 99.94% 100.00% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -1.41 % 4.03 % 7.69 % 6.85 % 8.54 % 7.77 % 8.19 % - QoQ % -134.99% -47.59% 12.26% -19.79% 9.91% -5.13% - Horiz. % -17.22% 49.21% 93.89% 83.64% 104.27% 94.87% 100.00%
ROE -3.04 % -0.55 % 2.46 % 1.26 % 1.52 % 0.53 % 0.57 % - QoQ % -452.73% -122.36% 95.24% -17.11% 186.79% -7.02% - Horiz. % -533.33% -96.49% 431.58% 221.05% 266.67% 92.98% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.18 2.75 15.18 11.42 7.43 3.89 13.33 -46.78% QoQ % 88.36% -81.88% 32.92% 53.70% 91.00% -70.82% - Horiz. % 38.86% 20.63% 113.88% 85.67% 55.74% 29.18% 100.00%
EPS -0.30 -0.07 0.29 0.15 0.12 0.06 0.12 - QoQ % -328.57% -124.14% 93.33% 25.00% 100.00% -50.00% - Horiz. % -250.00% -58.33% 241.67% 125.00% 100.00% 50.00% 100.00%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 0.1200 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 5.16 2.74 15.12 11.38 7.41 3.88 13.29 -46.81% QoQ % 88.32% -81.88% 32.86% 53.58% 90.98% -70.81% - Horiz. % 38.83% 20.62% 113.77% 85.63% 55.76% 29.19% 100.00%
EPS -0.36 -0.07 0.29 0.15 0.18 0.06 0.07 - QoQ % -414.29% -124.14% 93.33% -16.67% 200.00% -14.29% - Horiz. % -514.29% -100.00% 414.29% 214.29% 257.14% 85.71% 100.00%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 110.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.1196 0.1196 0.1196 0.1196 0.1196 0.1197 0.1197 -0.06% QoQ % 0.00% 0.00% 0.00% 0.00% -0.08% 0.00% - Horiz. % 99.92% 99.92% 99.92% 99.92% 99.92% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.1000 0.0700 0.1200 0.1300 0.1350 0.1350 0.1200 -
P/RPS 1.93 2.54 0.79 1.14 1.82 3.47 0.90 66.37% QoQ % -24.02% 221.52% -30.70% -37.36% -47.55% 285.56% - Horiz. % 214.44% 282.22% 87.78% 126.67% 202.22% 385.56% 100.00%
P/EPS -27.44 -106.24 40.68 85.94 74.21 211.42 175.77 - QoQ % 74.17% -361.16% -52.66% 15.81% -64.90% 20.28% - Horiz. % -15.61% -60.44% 23.14% 48.89% 42.22% 120.28% 100.00%
EY -3.64 -0.94 2.46 1.16 1.35 0.47 0.57 - QoQ % -287.23% -138.21% 112.07% -14.07% 187.23% -17.54% - Horiz. % -638.60% -164.91% 431.58% 203.51% 236.84% 82.46% 100.00%
DY 0.00 0.00 4.58 0.00 0.00 0.00 4.17 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 109.83% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.83 0.58 1.00 1.08 1.13 1.13 1.00 -11.69% QoQ % 43.10% -42.00% -7.41% -4.42% 0.00% 13.00% - Horiz. % 83.00% 58.00% 100.00% 108.00% 113.00% 113.00% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 16/06/20 28/02/20 25/11/19 20/08/19 23/05/19 28/02/19 -
Price 0.1200 0.1150 0.1150 0.1200 0.1200 0.1300 0.1300 -
P/RPS 2.32 4.18 0.76 1.05 1.61 3.34 0.98 77.72% QoQ % -44.50% 450.00% -27.62% -34.78% -51.80% 240.82% - Horiz. % 236.73% 426.53% 77.55% 107.14% 164.29% 340.82% 100.00%
P/EPS -32.93 -174.53 38.99 79.33 65.96 203.59 190.41 - QoQ % 81.13% -547.63% -50.85% 20.27% -67.60% 6.92% - Horiz. % -17.29% -91.66% 20.48% 41.66% 34.64% 106.92% 100.00%
EY -3.04 -0.57 2.57 1.26 1.52 0.49 0.53 - QoQ % -433.33% -122.18% 103.97% -17.11% 210.20% -7.55% - Horiz. % -573.58% -107.55% 484.91% 237.74% 286.79% 92.45% 100.00%
DY 0.00 0.00 4.78 0.00 0.00 0.00 3.85 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 124.16% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.00 0.96 0.96 1.00 1.00 1.08 1.08 -5.01% QoQ % 4.17% 0.00% -4.00% 0.00% -7.41% 0.00% - Horiz. % 92.59% 88.89% 88.89% 92.59% 92.59% 100.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PICORP-Announcement Q3-30.09.2019.pdf 
