[PTARAS] QoQ Annualized Quarter Result on 2017-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 98,352 86,906 76,712 193,737 229,436 239,014 238,936 -44.69% QoQ % 13.17% 13.29% -60.40% -15.56% -4.01% 0.03% - Horiz. % 41.16% 36.37% 32.11% 81.08% 96.02% 100.03% 100.00%
PBT 22,812 12,878 15,528 42,422 55,448 61,454 64,848 -50.20% QoQ % 77.14% -17.07% -63.40% -23.49% -9.77% -5.23% - Horiz. % 35.18% 19.86% 23.95% 65.42% 85.50% 94.77% 100.00%
Tax -6,704 -1,724 -504 -6,175 -11,481 -12,410 -12,036 -32.33% QoQ % -288.86% -242.06% 91.84% 46.22% 7.48% -3.11% - Horiz. % 55.70% 14.32% 4.19% 51.30% 95.39% 103.11% 100.00%
NP 16,108 11,154 15,024 36,247 43,966 49,044 52,812 -54.72% QoQ % 44.41% -25.76% -58.55% -17.56% -10.35% -7.13% - Horiz. % 30.50% 21.12% 28.45% 68.63% 83.25% 92.87% 100.00%
NP to SH 16,108 11,154 15,024 36,247 43,966 49,044 52,812 -54.72% QoQ % 44.41% -25.76% -58.55% -17.56% -10.35% -7.13% - Horiz. % 30.50% 21.12% 28.45% 68.63% 83.25% 92.87% 100.00%
Tax Rate 29.39 % 13.39 % 3.25 % 14.56 % 20.71 % 20.19 % 18.56 % 35.89% QoQ % 119.49% 312.00% -77.68% -29.70% 2.58% 8.78% - Horiz. % 158.35% 72.14% 17.51% 78.45% 111.58% 108.78% 100.00%
Total Cost 82,244 75,752 61,688 157,490 185,469 189,970 186,124 -42.01% QoQ % 8.57% 22.80% -60.83% -15.09% -2.37% 2.07% - Horiz. % 44.19% 40.70% 33.14% 84.62% 99.65% 102.07% 100.00%
Net Worth 331,758 329,980 356,819 339,508 346,074 336,768 345,559 -2.68% QoQ % 0.54% -7.52% 5.10% -1.90% 2.76% -2.54% - Horiz. % 96.01% 95.49% 103.26% 98.25% 100.15% 97.46% 100.00%
Dividend 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 17,605 - - 32,802 17,412 - - - QoQ % 0.00% 0.00% 0.00% 88.39% 0.00% 0.00% - Horiz. % 101.11% 0.00% 0.00% 188.39% 100.00% - -
Div Payout % 109.30 % - % - % 90.50 % 39.60 % - % - % - QoQ % 0.00% 0.00% 0.00% 128.54% 0.00% 0.00% - Horiz. % 276.01% 0.00% 0.00% 228.54% 100.00% - -
Equity 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 331,758 329,980 356,819 339,508 346,074 336,768 345,559 -2.68% QoQ % 0.54% -7.52% 5.10% -1.90% 2.76% -2.54% - Horiz. % 96.01% 95.49% 103.26% 98.25% 100.15% 97.46% 100.00%
NOSH 165,054 164,990 170,727 164,013 163,242 163,480 162,999 0.84% QoQ % 0.04% -3.36% 4.09% 0.47% -0.15% 0.29% - Horiz. % 101.26% 101.22% 104.74% 100.62% 100.15% 100.29% 100.00%
Ratio Analysis 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 16.38 % 12.83 % 19.58 % 18.71 % 19.16 % 20.52 % 22.10 % -18.12% QoQ % 27.67% -34.47% 4.65% -2.35% -6.63% -7.15% - Horiz. % 74.12% 58.05% 88.60% 84.66% 86.70% 92.85% 100.00%
ROE 4.86 % 3.38 % 4.21 % 10.68 % 12.70 % 14.56 % 15.28 % -53.44% QoQ % 43.79% -19.71% -60.58% -15.91% -12.77% -4.71% - Horiz. % 31.81% 22.12% 27.55% 69.90% 83.12% 95.29% 100.00%
Per Share 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.59 52.67 44.93 118.12 140.55 146.20 146.59 -45.15% QoQ % 13.14% 17.23% -61.96% -15.96% -3.86% -0.27% - Horiz. % 40.65% 35.93% 30.65% 80.58% 95.88% 99.73% 100.00%
EPS 9.73 6.80 8.80 22.10 26.93 30.00 32.40 -55.19% QoQ % 43.09% -22.73% -60.18% -17.94% -10.23% -7.41% - Horiz. % 30.03% 20.99% 27.16% 68.21% 83.12% 92.59% 100.00%
DPS 10.67 0.00 0.00 20.00 10.67 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 87.44% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 187.44% 100.00% - -
NAPS 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 2.1200 -3.49% QoQ % 0.50% -4.31% 0.97% -2.36% 2.91% -2.83% - Horiz. % 94.81% 94.34% 98.58% 97.64% 100.00% 97.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 59.30 52.40 46.25 116.80 138.33 144.10 144.05 -44.69% QoQ % 13.17% 13.30% -60.40% -15.56% -4.00% 0.03% - Horiz. % 41.17% 36.38% 32.11% 81.08% 96.03% 100.03% 100.00%
EPS 9.71 6.72 9.06 21.85 26.51 29.57 31.84 -54.73% QoQ % 44.49% -25.83% -58.54% -17.58% -10.35% -7.13% - Horiz. % 30.50% 21.11% 28.45% 68.62% 83.26% 92.87% 100.00%
DPS 10.61 0.00 0.00 19.78 10.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 88.38% 0.00% 0.00% - Horiz. % 101.05% 0.00% 0.00% 188.38% 100.00% - -
NAPS 2.0002 1.9895 2.1513 2.0469 2.0865 2.0304 2.0834 -2.68% QoQ % 0.54% -7.52% 5.10% -1.90% 2.76% -2.54% - Horiz. % 96.01% 95.49% 103.26% 98.25% 100.15% 97.46% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 3.5600 -
P/RPS 5.37 7.06 8.64 3.47 2.50 2.41 2.43 69.74% QoQ % -23.94% -18.29% 148.99% 38.80% 3.73% -0.82% - Horiz. % 220.99% 290.53% 355.56% 142.80% 102.88% 99.18% 100.00%
P/EPS 32.79 55.03 44.09 18.55 13.07 11.73 10.99 107.39% QoQ % -40.41% 24.81% 137.68% 41.93% 11.42% 6.73% - Horiz. % 298.36% 500.73% 401.18% 168.79% 118.93% 106.73% 100.00%
EY 3.05 1.82 2.27 5.39 7.65 8.52 9.10 -51.78% QoQ % 67.58% -19.82% -57.88% -29.54% -10.21% -6.37% - Horiz. % 33.52% 20.00% 24.95% 59.23% 84.07% 93.63% 100.00%
DY 3.33 0.00 0.00 4.88 3.03 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 61.06% 0.00% 0.00% - Horiz. % 109.90% 0.00% 0.00% 161.06% 100.00% - -
P/NAPS 1.59 1.86 1.86 1.98 1.66 1.71 1.68 -3.61% QoQ % -14.52% 0.00% -6.06% 19.28% -2.92% 1.79% - Horiz. % 94.64% 110.71% 110.71% 117.86% 98.81% 101.79% 100.00%
Price Multiplier on Announcement Date 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - 18/11/16 -
Price 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 3.4500 -
P/RPS 4.95 7.12 8.48 3.44 2.75 2.41 2.35 64.40% QoQ % -30.48% -16.04% 146.51% 25.09% 14.11% 2.55% - Horiz. % 210.64% 302.98% 360.85% 146.38% 117.02% 102.55% 100.00%
P/EPS 30.23 55.47 43.30 18.37 14.37 11.73 10.65 100.60% QoQ % -45.50% 28.11% 135.71% 27.84% 22.51% 10.14% - Horiz. % 283.85% 520.85% 406.57% 172.49% 134.93% 110.14% 100.00%
EY 3.31 1.80 2.31 5.44 6.96 8.52 9.39 -50.13% QoQ % 83.89% -22.08% -57.54% -21.84% -18.31% -9.27% - Horiz. % 35.25% 19.17% 24.60% 57.93% 74.12% 90.73% 100.00%
DY 3.62 0.00 0.00 4.93 2.76 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 78.62% 0.00% 0.00% - Horiz. % 131.16% 0.00% 0.00% 178.62% 100.00% - -
P/NAPS 1.47 1.88 1.82 1.96 1.83 1.71 1.63 -6.66% QoQ % -21.81% 3.30% -7.14% 7.10% 7.02% 4.91% - Horiz. % 90.18% 115.34% 111.66% 120.25% 112.27% 104.91% 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
Q4FY2017 interim results.pdf 
