[PICORP] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 19,470 20,407 22,212 22,822 18,726 18,532 23,796 -12.51% QoQ % -4.59% -8.13% -2.67% 21.87% 1.05% -22.12% - Horiz. % 81.82% 85.76% 93.34% 95.91% 78.69% 77.88% 100.00%
PBT 1,778 3,252 4,035 5,085 237 990 6,529 -57.95% QoQ % -45.33% -19.41% -20.65% 2,045.57% -76.06% -84.84% - Horiz. % 27.23% 49.81% 61.80% 77.88% 3.63% 15.16% 100.00%
Tax -1,088 -962 -1,525 -1,843 -511 -773 -2,214 -37.70% QoQ % -13.10% 36.92% 17.25% -260.67% 33.89% 65.09% - Horiz. % 49.14% 43.45% 68.88% 83.24% 23.08% 34.91% 100.00%
NP 690 2,290 2,510 3,242 -274 217 4,315 -70.51% QoQ % -69.87% -8.76% -22.58% 1,283.21% -226.27% -94.97% - Horiz. % 15.99% 53.07% 58.17% 75.13% -6.35% 5.03% 100.00%
NP to SH -791 20 1,380 1,839 -1,585 -1,032 1,775 - QoQ % -4,055.00% -98.55% -24.96% 216.03% -53.59% -158.14% - Horiz. % -44.56% 1.13% 77.75% 103.61% -89.30% -58.14% 100.00%
Tax Rate 61.19 % 29.58 % 37.79 % 36.24 % 215.61 % 78.08 % 33.91 % 48.17% QoQ % 106.86% -21.73% 4.28% -83.19% 176.14% 130.26% - Horiz. % 180.45% 87.23% 111.44% 106.87% 635.83% 230.26% 100.00%
Total Cost 18,780 18,117 19,702 19,580 19,000 18,315 19,481 -2.41% QoQ % 3.66% -8.04% 0.62% 3.05% 3.74% -5.99% - Horiz. % 96.40% 93.00% 101.13% 100.51% 97.53% 94.01% 100.00%
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77% QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% - Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 984 - 3,283 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 30.00% 0.00% 100.00% - - -
Div Payout % - % 4,924.57 % - % 178.55 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 2,758.09% 0.00% 100.00% - - -
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,793 78,793 85,359 85,370 85,381 85,381 91,949 -9.77% QoQ % 0.00% -7.69% -0.01% -0.01% 0.00% -7.14% - Horiz. % 85.69% 85.69% 92.83% 92.85% 92.86% 92.86% 100.00%
NOSH 656,609 656,609 656,609 656,699 656,780 656,780 656,780 -0.02% QoQ % 0.00% 0.00% -0.01% -0.01% 0.00% 0.00% - Horiz. % 99.97% 99.97% 99.97% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.54 % 11.22 % 11.30 % 14.21 % -1.46 % 1.17 % 18.13 % -66.31% QoQ % -68.45% -0.71% -20.48% 1,073.29% -224.79% -93.55% - Horiz. % 19.53% 61.89% 62.33% 78.38% -8.05% 6.45% 100.00%
ROE -1.00 % 0.03 % 1.62 % 2.15 % -1.86 % -1.21 % 1.93 % - QoQ % -3,433.33% -98.15% -24.65% 215.59% -53.72% -162.69% - Horiz. % -51.81% 1.55% 83.94% 111.40% -96.37% -62.69% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.97 3.11 3.38 3.48 2.85 2.82 3.62 -12.35% QoQ % -4.50% -7.99% -2.87% 22.11% 1.06% -22.10% - Horiz. % 82.04% 85.91% 93.37% 96.13% 78.73% 77.90% 100.00%
EPS -0.12 0.00 0.21 0.28 -0.24 -0.16 0.27 - QoQ % 0.00% 0.00% -25.00% 216.67% -50.00% -159.26% - Horiz. % -44.44% 0.00% 77.78% 103.70% -88.89% -59.26% 100.00%
DPS 0.00 0.15 0.00 0.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 30.00% 0.00% 100.00% - - -
NAPS 0.1200 0.1200 0.1300 0.1300 0.1300 0.1300 0.1400 -9.76% QoQ % 0.00% -7.69% 0.00% 0.00% 0.00% -7.14% - Horiz. % 85.71% 85.71% 92.86% 92.86% 92.86% 92.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 659,166 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.96 3.10 3.38 3.47 2.85 2.82 3.62 -12.55% QoQ % -4.52% -8.28% -2.59% 21.75% 1.06% -22.10% - Horiz. % 81.77% 85.64% 93.37% 95.86% 78.73% 77.90% 100.00%
EPS -0.12 0.00 0.21 0.28 -0.24 -0.16 0.27 - QoQ % 0.00% 0.00% -25.00% 216.67% -50.00% -159.26% - Horiz. % -44.44% 0.00% 77.78% 103.70% -88.89% -59.26% 100.00%
DPS 0.00 0.15 0.00 0.50 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 30.00% 0.00% 100.00% - - -
NAPS 0.1197 0.1197 0.1297 0.1297 0.1298 0.1298 0.1397 -9.78% QoQ % 0.00% -7.71% 0.00% -0.08% 0.00% -7.09% - Horiz. % 85.68% 85.68% 92.84% 92.84% 92.91% 92.91% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.1300 0.1350 0.1350 0.1300 0.1400 0.1700 0.1700 -
P/RPS 4.38 4.34 3.99 3.74 4.91 6.02 4.69 -4.45% QoQ % 0.92% 8.77% 6.68% -23.83% -18.44% 28.36% - Horiz. % 93.39% 92.54% 85.07% 79.74% 104.69% 128.36% 100.00%
P/EPS -107.91 4,432.11 64.23 46.42 -58.01 -108.19 62.90 - QoQ % -102.43% 6,800.37% 38.37% 180.02% 46.38% -272.00% - Horiz. % -171.56% 7,046.28% 102.11% 73.80% -92.23% -172.00% 100.00%
EY -0.93 0.02 1.56 2.15 -1.72 -0.92 1.59 - QoQ % -4,750.00% -98.72% -27.44% 225.00% -86.96% -157.86% - Horiz. % -58.49% 1.26% 98.11% 135.22% -108.18% -57.86% 100.00%
DY 0.00 1.11 0.00 3.85 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 28.83% 0.00% 100.00% - - -
P/NAPS 1.08 1.13 1.04 1.00 1.08 1.31 1.21 -7.29% QoQ % -4.42% 8.65% 4.00% -7.41% -17.56% 8.26% - Horiz. % 89.26% 93.39% 85.95% 82.64% 89.26% 108.26% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 07/11/18 30/08/18 04/05/18 27/02/18 20/11/17 21/08/17 08/05/17 -
Price 0.1150 0.1300 0.1400 0.1200 0.1300 0.1400 0.1700 -
P/RPS 3.88 4.18 4.14 3.45 4.56 4.96 4.69 -11.86% QoQ % -7.18% 0.97% 20.00% -24.34% -8.06% 5.76% - Horiz. % 82.73% 89.13% 88.27% 73.56% 97.23% 105.76% 100.00%
P/EPS -95.46 4,267.96 66.61 42.85 -53.87 -89.10 62.90 - QoQ % -102.24% 6,307.39% 55.45% 179.54% 39.54% -241.65% - Horiz. % -151.76% 6,785.31% 105.90% 68.12% -85.64% -141.65% 100.00%
EY -1.05 0.02 1.50 2.33 -1.86 -1.12 1.59 - QoQ % -5,350.00% -98.67% -35.62% 225.27% -66.07% -170.44% - Horiz. % -66.04% 1.26% 94.34% 146.54% -116.98% -70.44% 100.00%
DY 0.00 1.15 0.00 4.17 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 27.58% 0.00% 100.00% - - -
P/NAPS 0.96 1.08 1.08 0.92 1.00 1.08 1.21 -14.29% QoQ % -11.11% 0.00% 17.39% -8.00% -7.41% -10.74% - Horiz. % 79.34% 89.26% 89.26% 76.03% 82.64% 89.26% 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 - 30.09.2018.pdf 
