Professional Documents
Culture Documents
PCI Slide Presentation
PCI Slide Presentation
PCI Slide Presentation
ANALYSIS
- Liquidity Ratio
- Efficiency Ratio
- Profitability Ratio
Liquidity Ratio
Formula:
Current Assets-Inventory
Current Liabilities
2020 2019
95,908,325-45,575,893-8,453,275 68,395,631-27,434,751-15,506,128
83,336,294 93,087,813
=0.5 times =0.27 times
Efficiency Ratio
Formula:
Cost of Goods Sold
Ave. Inventory
2020 2019
250,093,545 164,790,461
45,575,893 27,434,751
2020 2019
8,453,275+37,573,273+2,299,900 15,506,128+18,750,095+3,966,368
+1,100,000 +1,100,000
298,146,915 176,877,312
X 365 Days X 365 Days
=60.51 days =81.15 days
Fixed Asset Turnover Ratio
Formula: Net Sales
Average Fixed Assets
2020 2019
298,146,915 176,877,312
33,496,912 37,654,798
2020 2019
298,146,915 176,877,312
33,496,912+95,908,325 37,654,798+68,395,631
2020 2019
48,053,370 12,086,851
298,146,915 x100 176,877,312 x100
=16.27% =6.83%
Net Profit Margin
Net Profit
Formula: X 100
Net Sales
2020 2019
32,620,500 x100 (9,232,476) x100
298,146,915 176,877,312
=10.94% =(5.22)%
Return on Asset
Net Income
Formula:
Total Assets X 100
2020 2019
32,620,500 x100 (9,232,476) x100
33,496,912+95,908,325 37,654,798+68,395,631
=25.21% =(8.71)%
Return on Equity
2020 2019
32,620,500 x100 9,232,476 x100
44,942,799 11,842,738
=72.58% =77.96%
Debt Ratio
Formula:
Total Debts
Total Assets
2020 2019
83,336,294+1,126,144 93,087,813+1,119,878
33,496,912+95,908,325 37,654,798+68,395,631
=65.27% =88.83%