Image Pakistan Limited (PSX: IMAGE)
Pakistan
· Delayed Price · Currency is PKR 15.99
+0.78 (5.13%)
At close: Sep 9, 2024
Image Pakistan Income Statement
Financials in millions PKR. Fiscal year is July - June.
Millions PKR. Fiscal year is Jul - Jun.
Fiscal Year | TTM | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | 2018 - 2014 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '24 Mar 31, 2024 | Jun '23 Jun 30, 2023 | Jun '22 Jun 30, 2022 | Jun '21 Jun 30, 2021 | Jun '20 Jun 30, 2020 | Jun '19 Jun 30, 2019 | 2018 - 2014 |
| Revenue | 3,677 | 2,696 | 1,718 | 1,002 | 403.18 | 386.81 | Upgrade
|
| Revenue Growth (YoY) | 58.23% | 56.92% | 71.51% | 148.49% | 4.23% | 20.11% | Upgrade
|
| Cost of Revenue | 2,279 | 1,654 | 973.39 | 559.8 | 188.45 | 188.1 | Upgrade
|
| Gross Profit | 1,397 | 1,042 | 744.85 | 442.04 | 214.72 | 198.71 | Upgrade
|
| Selling, General & Admin | 850.7 | 657.48 | 499.57 | 242.84 | 151.58 | 124.27 | Upgrade
|
| Other Operating Expenses | 0.37 | - | - | - | - | - | Upgrade
|
| Operating Expenses | 851.07 | 657.48 | 499.57 | 242.84 | 151.58 | 124.27 | Upgrade
|
| Operating Income | 546.42 | 384.72 | 245.28 | 199.2 | 63.14 | 74.44 | Upgrade
|
| Interest Expense | -56.39 | -22.38 | -16.89 | -27.77 | -22.56 | -20.92 | Upgrade
|
| Interest & Investment Income | 0.14 | 0.14 | - | 0.08 | 0.01 | - | Upgrade
|
| Currency Exchange Gain (Loss) | 1.41 | 1.41 | -0.07 | - | - | - | Upgrade
|
| Other Non Operating Income (Expenses) | -29.92 | -29.92 | -56.27 | -16.07 | -2.05 | -6.3 | Upgrade
|
| EBT Excluding Unusual Items | 461.66 | 333.97 | 172.05 | 155.44 | 38.55 | 47.22 | Upgrade
|
| Other Unusual Items | - | - | - | - | - | 11.76 | Upgrade
|
| Pretax Income | 461.74 | 334.06 | 172.05 | 155.44 | 38.55 | 58.98 | Upgrade
|
| Income Tax Expense | 89.02 | 45.42 | -36.11 | 40.34 | 16.14 | 6.31 | Upgrade
|
| Earnings From Continuing Operations | 372.72 | 288.64 | 208.16 | 115.1 | 22.4 | 52.67 | Upgrade
|
| Minority Interest in Earnings | -0.06 | -0.06 | -0.02 | - | - | - | Upgrade
|
| Net Income | 372.66 | 288.58 | 208.14 | 115.1 | 22.4 | 52.67 | Upgrade
|
| Net Income to Common | 372.66 | 288.58 | 208.14 | 115.1 | 22.4 | 52.67 | Upgrade
|
| Net Income Growth | -17.10% | 38.65% | 80.83% | 413.73% | -57.46% | -32.30% | Upgrade
|
| Shares Outstanding (Basic) | 109 | 109 | 111 | 75 | 75 | 75 | Upgrade
|
| Shares Outstanding (Diluted) | 109 | 109 | 111 | 75 | 75 | 75 | Upgrade
|
| Shares Change (YoY) | -13.78% | -2.28% | 48.10% | 0.03% | - | 71.08% | Upgrade
|
| EPS (Basic) | 3.41 | 2.65 | 1.87 | 1.53 | 0.30 | 0.70 | Upgrade
|
| EPS (Diluted) | 3.41 | 2.65 | 1.87 | 1.53 | 0.30 | 0.70 | Upgrade
|
| EPS Growth | -3.85% | 41.89% | 22.10% | 413.56% | -57.46% | -60.43% | Upgrade
|
| Free Cash Flow | 7.05 | -71.57 | -418.06 | -47.28 | -63.67 | 49.23 | Upgrade
|
| Free Cash Flow Per Share | 0.06 | -0.66 | -3.75 | -0.63 | -0.85 | 0.65 | Upgrade
|
| Dividend Per Share | 1.500 | 1.500 | - | 0.756 | - | - | Upgrade
|
| Gross Margin | 38.01% | 38.65% | 43.35% | 44.12% | 53.26% | 51.37% | Upgrade
|
| Operating Margin | 14.86% | 14.27% | 14.28% | 19.88% | 15.66% | 19.24% | Upgrade
|
| Profit Margin | 10.14% | 10.70% | 12.11% | 11.49% | 5.56% | 13.62% | Upgrade
|
| Free Cash Flow Margin | 0.19% | -2.65% | -24.33% | -4.72% | -15.79% | 12.73% | Upgrade
|
| EBITDA | 645.59 | 465.32 | 310.94 | 244.64 | 100.3 | 114.26 | Upgrade
|
| EBITDA Margin | 17.56% | 17.26% | 18.10% | 24.42% | 24.88% | 29.54% | Upgrade
|
| D&A For EBITDA | 99.16 | 80.6 | 65.65 | 45.44 | 37.16 | 39.82 | Upgrade
|
| EBIT | 546.42 | 384.72 | 245.28 | 199.2 | 63.14 | 74.44 | Upgrade
|
| EBIT Margin | 14.86% | 14.27% | 14.28% | 19.88% | 15.66% | 19.24% | Upgrade
|
| Effective Tax Rate | 19.28% | 13.60% | - | 25.95% | 41.88% | 10.70% | Upgrade
|
| Advertising Expenses | - | 183.18 | 155.73 | 73.19 | 25.29 | 9.39 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.