Philippine Realty and Holdings Corp
XPHS:RLT
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
P
|
Philippine Realty and Holdings Corp
XPHS:RLT
|
PH |
|
X-Legend Entertainment Co Ltd
TWSE:4994
|
TW |
|
Howtelevision Inc
TSE:7064
|
JP |
|
Accelya Solutions India Ltd
NSE:ACCELYA
|
IN |
|
RPA Holdings Inc
TSE:6572
|
JP |
|
MTG Co Ltd
TSE:7806
|
JP |
|
S
|
SecondXight Analytica Inc
TSE:5028
|
JP |
|
A
|
Archer-Daniels-Midland Co
XETRA:ADM
|
US |
|
Trusco Nakayama Corp
TSE:9830
|
JP |
|
Worldgate Global Logistics Ltd
HKEX:8292
|
MY |
|
W
|
Wittchen SA
WSE:WTN
|
PL |
|
F
|
Ficont Industry Beijing Co Ltd
SSE:605305
|
CN |
|
Michelmersh Brick Holdings PLC
LSE:MBH
|
UK |
|
China High Speed Transmission Equipment Group Co Ltd
HKEX:658
|
HK |
|
Borgwarner Inc
NYSE:BWA
|
US |
|
H
|
HBR Realty Empreendimentos Imobiliarios SA
BOVESPA:HBRE3
|
BR |
|
E
|
Electromagnetic Geoservices ASA
OSE:EMGS
|
NO |
|
P
|
Permaju Industries Berhad
KLSE:PERMAJU
|
MY |
Income Statement
Earnings Waterfall
Philippine Realty and Holdings Corp
Income Statement
Philippine Realty and Holdings Corp
| Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | Jun-2024 | Sep-2024 | Dec-2024 | Mar-2025 | Jun-2025 | Sep-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||
| Revenue |
980
N/A
|
690
-30%
|
405
-41%
|
586
+45%
|
608
+4%
|
625
+3%
|
277
-56%
|
882
+219%
|
907
+3%
|
841
-7%
|
209
-75%
|
155
-26%
|
258
+66%
|
713
+176%
|
695
-2%
|
667
-4%
|
607
-9%
|
214
-65%
|
344
+61%
|
337
-2%
|
356
+6%
|
|
| Gross Profit | ||||||||||||||||||||||
| Cost of Revenue |
(457)
|
(326)
|
(245)
|
(193)
|
(212)
|
(201)
|
(182)
|
(170)
|
(167)
|
(136)
|
(102)
|
(82)
|
(144)
|
(165)
|
(154)
|
(141)
|
(105)
|
(113)
|
(107)
|
(102)
|
(115)
|
|
| Gross Profit |
523
N/A
|
364
-31%
|
160
-56%
|
392
+145%
|
396
+1%
|
424
+7%
|
95
-78%
|
711
+651%
|
739
+4%
|
705
-5%
|
106
-85%
|
73
-31%
|
114
+56%
|
548
+380%
|
542
-1%
|
526
-3%
|
502
-5%
|
101
-80%
|
237
+135%
|
235
-1%
|
240
+2%
|
|
| Operating Income | ||||||||||||||||||||||
| Operating Expenses |
(429)
|
(407)
|
(298)
|
(298)
|
(296)
|
(273)
|
(395)
|
(388)
|
(392)
|
(375)
|
(175)
|
(213)
|
(227)
|
(313)
|
(310)
|
(279)
|
(278)
|
(260)
|
(247)
|
(230)
|
(303)
|
|
| Selling, General & Administrative |
(428)
|
(406)
|
(280)
|
(296)
|
(294)
|
(271)
|
(290)
|
(297)
|
(301)
|
(284)
|
(143)
|
(177)
|
(194)
|
(308)
|
(337)
|
(309)
|
(306)
|
(244)
|
(247)
|
(230)
|
(303)
|
|
| Depreciation & Amortization |
0
|
0
|
(16)
|
0
|
0
|
0
|
(14)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(16)
|
0
|
0
|
0
|
|
| Other Operating Expenses |
0
|
0
|
(2)
|
(2)
|
(2)
|
(2)
|
(91)
|
(91)
|
(91)
|
(91)
|
(32)
|
(35)
|
(33)
|
(5)
|
27
|
31
|
28
|
(0)
|
(0)
|
0
|
0
|
|
| Operating Income |
94
N/A
|
(43)
N/A
|
(138)
-217%
|
94
N/A
|
100
+6%
|
152
+52%
|
(301)
N/A
|
323
N/A
|
347
+7%
|
330
-5%
|
(69)
N/A
|
(140)
-104%
|
(113)
+19%
|
235
N/A
|
231
-2%
|
247
+7%
|
224
-9%
|
(159)
N/A
|
(10)
+94%
|
5
N/A
|
(63)
N/A
|
|
| Pre-Tax Income | ||||||||||||||||||||||
| Interest Income Expense |
527
|
532
|
260
|
(27)
|
(23)
|
(28)
|
553
|
(53)
|
(53)
|
(55)
|
(17)
|
(23)
|
(30)
|
(58)
|
(72)
|
(73)
|
(78)
|
78
|
(77)
|
(83)
|
(94)
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Pre-Tax Income |
622
N/A
|
489
-21%
|
123
-75%
|
67
-45%
|
78
+15%
|
124
+60%
|
252
+103%
|
270
+7%
|
294
+9%
|
275
-7%
|
(85)
N/A
|
(163)
-91%
|
(143)
+12%
|
177
N/A
|
159
-10%
|
174
+9%
|
146
-16%
|
(81)
N/A
|
(87)
-8%
|
(78)
+11%
|
(157)
-102%
|
|
| Net Income | ||||||||||||||||||||||
| Tax Provision |
(198)
|
(184)
|
(83)
|
(78)
|
(80)
|
(80)
|
(60)
|
(60)
|
(60)
|
(59)
|
(1)
|
(1)
|
(1)
|
(64)
|
(65)
|
(66)
|
(66)
|
(40)
|
(40)
|
(40)
|
(40)
|
|
| Income from Continuing Operations |
423
|
305
|
40
|
(11)
|
(3)
|
44
|
193
|
210
|
234
|
216
|
(86)
|
(163)
|
(144)
|
113
|
95
|
108
|
80
|
(121)
|
(128)
|
(118)
|
(197)
|
|
| Income to Minority Interest |
11
|
0
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
2
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
|
| Net Income (Common) |
434
N/A
|
315
-27%
|
42
-87%
|
(155)
N/A
|
(147)
+5%
|
(101)
+31%
|
195
N/A
|
212
+9%
|
236
+11%
|
218
-8%
|
(86)
N/A
|
(163)
-90%
|
(144)
+12%
|
113
N/A
|
95
-16%
|
108
+14%
|
80
-26%
|
(121)
N/A
|
(128)
-5%
|
(118)
+8%
|
(197)
-67%
|
|
| EPS (Diluted) |
0.09
N/A
|
0.06
-33%
|
0.01
-83%
|
-0.03
N/A
|
-0.02
+33%
|
-0.01
+50%
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
0.02
N/A
|
-0.01
N/A
|
-0.02
-100%
|
-0.02
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.01
N/A
|
-0.02
-100%
|
|