[PTARAS] QoQ Quarter Result on 2017-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 22,148 30,311 24,275 19,178 21,660 52,570 59,773 -48.51% QoQ % -26.93% 24.87% 26.58% -11.46% -58.80% -12.05% - Horiz. % 37.05% 50.71% 40.61% 32.08% 36.24% 87.95% 100.00%
PBT 3,597 10,670 2,557 3,882 836 10,859 14,515 -60.65% QoQ % -66.29% 317.29% -34.13% 364.35% -92.30% -25.19% - Horiz. % 24.78% 73.51% 17.62% 26.74% 5.76% 74.81% 100.00%
Tax -579 -4,166 -736 -126 2,436 -2,406 -3,196 -68.08% QoQ % 86.10% -466.03% -484.13% -105.17% 201.25% 24.72% - Horiz. % 18.12% 130.35% 23.03% 3.94% -76.22% 75.28% 100.00%
NP 3,018 6,504 1,821 3,756 3,272 8,453 11,319 -58.67% QoQ % -53.60% 257.17% -51.52% 14.79% -61.29% -25.32% - Horiz. % 26.66% 57.46% 16.09% 33.18% 28.91% 74.68% 100.00%
NP to SH 3,018 6,504 1,821 3,756 3,272 8,453 11,319 -58.67% QoQ % -53.60% 257.17% -51.52% 14.79% -61.29% -25.32% - Horiz. % 26.66% 57.46% 16.09% 33.18% 28.91% 74.68% 100.00%
Tax Rate 16.10 % 39.04 % 28.78 % 3.25 % -291.39 % 22.16 % 22.02 % -18.89% QoQ % -58.76% 35.65% 785.54% 101.12% -1,414.94% 0.64% - Horiz. % 73.12% 177.29% 130.70% 14.76% -1,323.30% 100.64% 100.00%
Total Cost 19,130 23,807 22,454 15,422 18,388 44,117 48,454 -46.27% QoQ % -19.65% 6.03% 45.60% -16.13% -58.32% -8.95% - Horiz. % 39.48% 49.13% 46.34% 31.83% 37.95% 91.05% 100.00%
Net Worth 323,844 331,758 329,980 356,819 338,651 344,622 337,929 -2.81% QoQ % -2.39% 0.54% -7.52% 5.36% -1.73% 1.98% - Horiz. % 95.83% 98.17% 97.65% 105.59% 100.21% 101.98% 100.00%
Dividend 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 19,827 13,204 - - 19,632 13,004 - - QoQ % 50.16% 0.00% 0.00% 0.00% 50.96% 0.00% - Horiz. % 152.46% 101.54% 0.00% 0.00% 150.96% 100.00% -
Div Payout % 656.97 % 203.02 % - % - % 600.00 % 153.85 % - % - QoQ % 223.60% 0.00% 0.00% 0.00% 289.99% 0.00% - Horiz. % 427.02% 131.96% 0.00% 0.00% 389.99% 100.00% -
Equity 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 323,844 331,758 329,980 356,819 338,651 344,622 337,929 -2.81% QoQ % -2.39% 0.54% -7.52% 5.36% -1.73% 1.98% - Horiz. % 95.83% 98.17% 97.65% 105.59% 100.21% 101.98% 100.00%
NOSH 165,227 165,054 164,990 170,727 163,600 162,557 164,043 0.48% QoQ % 0.10% 0.04% -3.36% 4.36% 0.64% -0.91% - Horiz. % 100.72% 100.62% 100.58% 104.07% 99.73% 99.09% 100.00%
Ratio Analysis 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 13.63 % 21.46 % 7.50 % 19.58 % 15.11 % 16.08 % 18.94 % -19.74% QoQ % -36.49% 186.13% -61.70% 29.58% -6.03% -15.10% - Horiz. % 71.96% 113.31% 39.60% 103.38% 79.78% 84.90% 100.00%
ROE 0.93 % 1.96 % 0.55 % 1.05 % 0.97 % 2.45 % 3.35 % -57.54% QoQ % -52.55% 256.36% -47.62% 8.25% -60.41% -26.87% - Horiz. % 27.76% 58.51% 16.42% 31.34% 28.96% 73.13% 100.00%
Per Share 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.40 18.36 14.71 11.23 13.24 32.34 36.44 -48.77% QoQ % -27.02% 24.81% 30.99% -15.18% -59.06% -11.25% - Horiz. % 36.77% 50.38% 40.37% 30.82% 36.33% 88.75% 100.00%
EPS 1.80 3.90 1.10 2.20 2.00 5.20 6.90 -59.27% QoQ % -53.85% 254.55% -50.00% 10.00% -61.54% -24.64% - Horiz. % 26.09% 56.52% 15.94% 31.88% 28.99% 75.36% 100.00%
DPS 12.00 8.00 0.00 0.00 12.00 8.00 0.00 - QoQ % 50.00% 0.00% 0.00% 0.00% 50.00% 0.00% - Horiz. % 150.00% 100.00% 0.00% 0.00% 150.00% 100.00% -
NAPS 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 2.0600 -3.27% QoQ % -2.49% 0.50% -4.31% 0.97% -2.36% 2.91% - Horiz. % 95.15% 97.57% 97.09% 101.46% 100.49% 102.91% 100.00%
Adjusted Per Share Value based on latest NOSH - 166,384 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 13.35 18.27 14.64 11.56 13.06 31.69 36.04 -48.52% QoQ % -26.93% 24.80% 26.64% -11.49% -58.79% -12.07% - Horiz. % 37.04% 50.69% 40.62% 32.08% 36.24% 87.93% 100.00%
EPS 1.82 3.92 1.10 2.26 1.97 5.10 6.82 -58.65% QoQ % -53.57% 256.36% -51.33% 14.72% -61.37% -25.22% - Horiz. % 26.69% 57.48% 16.13% 33.14% 28.89% 74.78% 100.00%
DPS 11.95 7.96 0.00 0.00 11.84 7.84 0.00 - QoQ % 50.13% 0.00% 0.00% 0.00% 51.02% 0.00% - Horiz. % 152.42% 101.53% 0.00% 0.00% 151.02% 100.00% -
NAPS 1.9525 2.0002 1.9895 2.1513 2.0417 2.0777 2.0374 -2.81% QoQ % -2.38% 0.54% -7.52% 5.37% -1.73% 1.98% - Horiz. % 95.83% 98.17% 97.65% 105.59% 100.21% 101.98% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 3.5200 -
P/RPS 19.47 17.43 25.28 34.54 30.97 10.88 9.66 59.77% QoQ % 11.70% -31.05% -26.81% 11.53% 184.65% 12.63% - Horiz. % 201.55% 180.43% 261.70% 357.56% 320.60% 112.63% 100.00%
P/EPS 142.89 81.21 337.05 176.36 205.00 67.69 51.01 99.09% QoQ % 75.95% -75.91% 91.11% -13.97% 202.85% 32.70% - Horiz. % 280.12% 159.20% 660.75% 345.74% 401.88% 132.70% 100.00%
EY 0.70 1.23 0.30 0.57 0.49 1.48 1.96 -49.76% QoQ % -43.09% 310.00% -47.37% 16.33% -66.89% -24.49% - Horiz. % 35.71% 62.76% 15.31% 29.08% 25.00% 75.51% 100.00%
DY 4.60 2.50 0.00 0.00 2.93 2.27 0.00 - QoQ % 84.00% 0.00% 0.00% 0.00% 29.07% 0.00% - Horiz. % 202.64% 110.13% 0.00% 0.00% 129.07% 100.00% -
P/NAPS 1.33 1.59 1.86 1.86 1.98 1.66 1.71 -15.46% QoQ % -16.35% -14.52% 0.00% -6.06% 19.28% -2.92% - Horiz. % 77.78% 92.98% 108.77% 108.77% 115.79% 97.08% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 - -
Price 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 3.5200 -
P/RPS 18.65 16.06 25.49 33.92 30.67 11.97 9.66 55.24% QoQ % 16.13% -36.99% -24.85% 10.60% 156.22% 23.91% - Horiz. % 193.06% 166.25% 263.87% 351.14% 317.49% 123.91% 100.00%
P/EPS 136.87 74.86 339.77 173.18 203.00 74.42 51.01 93.44% QoQ % 82.83% -77.97% 96.19% -14.69% 172.78% 45.89% - Horiz. % 268.32% 146.76% 666.09% 339.50% 397.96% 145.89% 100.00%
EY 0.73 1.34 0.29 0.58 0.49 1.34 1.96 -48.33% QoQ % -45.52% 362.07% -50.00% 18.37% -63.43% -31.63% - Horiz. % 37.24% 68.37% 14.80% 29.59% 25.00% 68.37% 100.00%
DY 4.80 2.71 0.00 0.00 2.96 2.07 0.00 - QoQ % 77.12% 0.00% 0.00% 0.00% 43.00% 0.00% - Horiz. % 231.88% 130.92% 0.00% 0.00% 143.00% 100.00% -
P/NAPS 1.28 1.47 1.88 1.82 1.96 1.83 1.71 -17.60% QoQ % -12.93% -21.81% 3.30% -7.14% 7.10% 7.02% - Horiz. % 74.85% 85.96% 109.94% 106.43% 114.62% 107.02% 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
Q1FY2018 interim results.pdf 
