[PICORP] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,188 25,552 25,376 19,470 20,407 22,212 22,822 1.07% QoQ % -9.25% 0.69% 30.33% -4.59% -8.13% -2.67% - Horiz. % 101.60% 111.96% 111.19% 85.31% 89.42% 97.33% 100.00%
PBT 3,326 3,222 3,751 1,778 3,252 4,035 5,085 -24.71% QoQ % 3.23% -14.10% 110.97% -45.33% -19.41% -20.65% - Horiz. % 65.41% 63.36% 73.77% 34.97% 63.95% 79.35% 100.00%
Tax -1,151 -1,237 -2,080 -1,088 -962 -1,525 -1,843 -27.00% QoQ % 6.95% 40.53% -91.18% -13.10% 36.92% 17.25% - Horiz. % 62.45% 67.12% 112.86% 59.03% 52.20% 82.75% 100.00%
NP 2,175 1,985 1,671 690 2,290 2,510 3,242 -23.42% QoQ % 9.57% 18.79% 142.17% -69.87% -8.76% -22.58% - Horiz. % 67.09% 61.23% 51.54% 21.28% 70.64% 77.42% 100.00%
NP to SH 774 419 799 -791 20 1,380 1,839 -43.93% QoQ % 84.73% -47.56% 201.01% -4,055.00% -98.55% -24.96% - Horiz. % 42.09% 22.78% 43.45% -43.01% 1.09% 75.04% 100.00%
Tax Rate 34.61 % 38.39 % 55.45 % 61.19 % 29.58 % 37.79 % 36.24 % -3.03% QoQ % -9.85% -30.77% -9.38% 106.86% -21.73% 4.28% - Horiz. % 95.50% 105.93% 153.01% 168.85% 81.62% 104.28% 100.00%
Total Cost 21,013 23,567 23,705 18,780 18,117 19,702 19,580 4.84% QoQ % -10.84% -0.58% 26.22% 3.66% -8.04% 0.62% - Horiz. % 107.32% 120.36% 121.07% 95.91% 92.53% 100.62% 100.00%
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30% QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% - Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - 2,296 - 984 - 3,283 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 69.95% 0.00% 30.00% 0.00% 100.00%
Div Payout % - % - % 287.44 % - % 4,924.57 % - % 178.55 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 160.99% 0.00% 2,758.09% 0.00% 100.00%
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 78,695 78,743 78,743 78,793 78,793 85,359 85,370 -5.30% QoQ % -0.06% 0.00% -0.06% 0.00% -7.69% -0.01% - Horiz. % 92.18% 92.24% 92.24% 92.30% 92.30% 99.99% 100.00%
NOSH 655,796 656,196 656,196 656,609 656,609 656,609 656,699 -0.09% QoQ % -0.06% 0.00% -0.06% 0.00% 0.00% -0.01% - Horiz. % 99.86% 99.92% 99.92% 99.99% 99.99% 99.99% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.38 % 7.77 % 6.58 % 3.54 % 11.22 % 11.30 % 14.21 % -24.25% QoQ % 20.72% 18.09% 85.88% -68.45% -0.71% -20.48% - Horiz. % 66.01% 54.68% 46.31% 24.91% 78.96% 79.52% 100.00%
ROE 0.98 % 0.53 % 1.01 % -1.00 % 0.03 % 1.62 % 2.15 % -40.86% QoQ % 84.91% -47.52% 201.00% -3,433.33% -98.15% -24.65% - Horiz. % 45.58% 24.65% 46.98% -46.51% 1.40% 75.35% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.54 3.89 3.87 2.97 3.11 3.38 3.48 1.15% QoQ % -9.00% 0.52% 30.30% -4.50% -7.99% -2.87% - Horiz. % 101.72% 111.78% 111.21% 85.34% 89.37% 97.13% 100.00%
EPS 0.12 0.06 0.12 -0.12 0.00 0.21 0.28 -43.24% QoQ % 100.00% -50.00% 200.00% 0.00% 0.00% -25.00% - Horiz. % 42.86% 21.43% 42.86% -42.86% 0.00% 75.00% 100.00%
DPS 0.00 0.00 0.35 0.00 0.15 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 70.00% 0.00% 30.00% 0.00% 100.00%
NAPS 0.1200 0.1200 0.1200 0.1200 0.1200 0.1300 0.1300 -5.21% QoQ % 0.00% 0.00% 0.00% 0.00% -7.69% 0.00% - Horiz. % 92.31% 92.31% 92.31% 92.31% 92.31% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 658,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 3.52 3.88 3.86 2.96 3.10 3.38 3.47 0.96% QoQ % -9.28% 0.52% 30.41% -4.52% -8.28% -2.59% - Horiz. % 101.44% 111.82% 111.24% 85.30% 89.34% 97.41% 100.00%
EPS 0.12 0.06 0.12 -0.12 0.00 0.21 0.28 -43.24% QoQ % 100.00% -50.00% 200.00% 0.00% 0.00% -25.00% - Horiz. % 42.86% 21.43% 42.86% -42.86% 0.00% 75.00% 100.00%
DPS 0.00 0.00 0.35 0.00 0.15 0.00 0.50 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 70.00% 0.00% 30.00% 0.00% 100.00%
NAPS 0.1196 0.1197 0.1197 0.1197 0.1197 0.1297 0.1297 -5.28% QoQ % -0.08% 0.00% 0.00% 0.00% -7.71% 0.00% - Horiz. % 92.21% 92.29% 92.29% 92.29% 92.29% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.1350 0.1350 0.1200 0.1300 0.1350 0.1350 0.1300 -
P/RPS 3.82 3.47 3.10 4.38 4.34 3.99 3.74 1.42% QoQ % 10.09% 11.94% -29.22% 0.92% 8.77% 6.68% - Horiz. % 102.14% 92.78% 82.89% 117.11% 116.04% 106.68% 100.00%
P/EPS 114.38 211.42 98.55 -107.91 4,432.11 64.23 46.42 82.73% QoQ % -45.90% 114.53% 191.33% -102.43% 6,800.37% 38.37% - Horiz. % 246.40% 455.45% 212.30% -232.46% 9,547.85% 138.37% 100.00%
EY 0.87 0.47 1.01 -0.93 0.02 1.56 2.15 -45.38% QoQ % 85.11% -53.47% 208.60% -4,750.00% -98.72% -27.44% - Horiz. % 40.47% 21.86% 46.98% -43.26% 0.93% 72.56% 100.00%
DY 0.00 0.00 2.92 0.00 1.11 0.00 3.85 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 75.84% 0.00% 28.83% 0.00% 100.00%
P/NAPS 1.13 1.13 1.00 1.08 1.13 1.04 1.00 8.51% QoQ % 0.00% 13.00% -7.41% -4.42% 8.65% 4.00% - Horiz. % 113.00% 113.00% 100.00% 108.00% 113.00% 104.00% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 20/08/19 23/05/19 28/02/19 07/11/18 30/08/18 04/05/18 27/02/18 -
Price 0.1200 0.1300 0.1300 0.1150 0.1300 0.1400 0.1200 -
P/RPS 3.39 3.34 3.36 3.88 4.18 4.14 3.45 -1.17% QoQ % 1.50% -0.60% -13.40% -7.18% 0.97% 20.00% - Horiz. % 98.26% 96.81% 97.39% 112.46% 121.16% 120.00% 100.00%
P/EPS 101.67 203.59 106.77 -95.46 4,267.96 66.61 42.85 78.18% QoQ % -50.06% 90.68% 211.85% -102.24% 6,307.39% 55.45% - Horiz. % 237.27% 475.12% 249.17% -222.78% 9,960.23% 155.45% 100.00%
EY 0.98 0.49 0.94 -1.05 0.02 1.50 2.33 -43.95% QoQ % 100.00% -47.87% 189.52% -5,350.00% -98.67% -35.62% - Horiz. % 42.06% 21.03% 40.34% -45.06% 0.86% 64.38% 100.00%
DY 0.00 0.00 2.69 0.00 1.15 0.00 4.17 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 64.51% 0.00% 27.58% 0.00% 100.00%
P/NAPS 1.00 1.08 1.08 0.96 1.08 1.08 0.92 5.73% QoQ % -7.41% 0.00% 12.50% -11.11% 0.00% 17.39% - Horiz. % 108.70% 117.39% 117.39% 104.35% 117.39% 117.39% 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 
