[PICORP] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
30-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -84.02%
YoY- -40.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 85,016 67,952 97,480 85,238 84,656 83,508 81,280 0.75%
PBT 1,844 2,856 13,096 14,574 15,036 9,642 24,888 -35.16%
Tax -4,460 -3,816 -4,776 -4,974 -5,972 -7,868 -8,288 -9.80%
NP -2,616 -960 8,320 9,600 9,064 1,774 16,600 -
-
NP to SH -7,490 -4,778 2,386 882 1,486 -4,354 9,892 -
-
Tax Rate 241.87% 133.61% 36.47% 34.13% 39.72% 81.60% 33.30% -
Total Cost 87,632 68,912 89,160 75,638 75,592 81,734 64,680 5.18%
-
Net Worth 72,119 78,675 78,695 78,793 85,381 92,357 118,704 -7.96%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 3,933 - - 1,969 - 3,034 5,011 -3.95%
Div Payout % 0.00% - - 223.34% - 0.00% 50.67% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 72,119 78,675 78,695 78,793 85,381 92,357 118,704 -7.96%
NOSH 658,000 658,000 658,000 658,000 658,000 659,696 659,466 -0.03%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -3.08% -1.41% 8.54% 11.26% 10.71% 2.12% 20.42% -
ROE -10.39% -6.07% 3.03% 1.12% 1.74% -4.71% 8.33% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.97 10.36 14.86 12.98 12.89 12.66 12.33 0.84%
EPS -1.14 -0.60 0.24 0.00 0.22 -0.66 1.50 -
DPS 0.60 0.00 0.00 0.30 0.00 0.46 0.76 -3.85%
NAPS 0.11 0.12 0.12 0.12 0.13 0.14 0.18 -7.87%
Adjusted Per Share Value based on latest NOSH - 658,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 12.92 10.33 14.81 12.95 12.87 12.69 12.35 0.75%
EPS -1.14 -0.73 0.36 0.13 0.23 -0.66 1.50 -
DPS 0.60 0.00 0.00 0.30 0.00 0.46 0.76 -3.85%
NAPS 0.1096 0.1196 0.1196 0.1197 0.1298 0.1404 0.1804 -7.96%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.16 0.10 0.135 0.135 0.17 0.145 0.225 -
P/RPS 1.23 0.96 0.91 1.04 1.32 1.15 1.83 -6.40%
P/EPS -14.01 -13.72 37.10 100.50 75.14 -21.97 15.00 -
EY -7.14 -7.29 2.70 1.00 1.33 -4.55 6.67 -
DY 3.75 0.00 0.00 2.22 0.00 3.17 3.38 1.74%
P/NAPS 1.45 0.83 1.13 1.13 1.31 1.04 1.25 2.50%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 20/08/19 30/08/18 21/08/17 22/08/16 24/08/15 -
Price 0.17 0.12 0.12 0.13 0.14 0.15 0.195 -
P/RPS 1.31 1.16 0.81 1.00 1.09 1.18 1.58 -3.07%
P/EPS -14.88 -16.47 32.98 96.78 61.88 -22.73 13.00 -
EY -6.72 -6.07 3.03 1.03 1.62 -4.40 7.69 -
DY 3.53 0.00 0.00 2.31 0.00 3.07 3.90 -1.64%
P/NAPS 1.55 1.00 1.00 1.08 1.08 1.07 1.08 6.20%

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