[PTARAS] QoQ Quarter Result on 2017-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 38,621 22,148 30,311 24,275 19,178 21,660 52,570 -18.57% QoQ % 74.38% -26.93% 24.87% 26.58% -11.46% -58.80% - Horiz. % 73.47% 42.13% 57.66% 46.18% 36.48% 41.20% 100.00%
PBT 5,570 3,597 10,670 2,557 3,882 836 10,859 -35.90% QoQ % 54.85% -66.29% 317.29% -34.13% 364.35% -92.30% - Horiz. % 51.29% 33.12% 98.26% 23.55% 35.75% 7.70% 100.00%
Tax -2,770 -579 -4,166 -736 -126 2,436 -2,406 9.84% QoQ % -378.41% 86.10% -466.03% -484.13% -105.17% 201.25% - Horiz. % 115.13% 24.06% 173.15% 30.59% 5.24% -101.25% 100.00%
NP 2,800 3,018 6,504 1,821 3,756 3,272 8,453 -52.09% QoQ % -7.22% -53.60% 257.17% -51.52% 14.79% -61.29% - Horiz. % 33.12% 35.70% 76.94% 21.54% 44.43% 38.71% 100.00%
NP to SH 2,800 3,018 6,504 1,821 3,756 3,272 8,453 -52.09% QoQ % -7.22% -53.60% 257.17% -51.52% 14.79% -61.29% - Horiz. % 33.12% 35.70% 76.94% 21.54% 44.43% 38.71% 100.00%
Tax Rate 49.73 % 16.10 % 39.04 % 28.78 % 3.25 % -291.39 % 22.16 % 71.32% QoQ % 208.88% -58.76% 35.65% 785.54% 101.12% -1,414.94% - Horiz. % 224.41% 72.65% 176.17% 129.87% 14.67% -1,314.94% 100.00%
Total Cost 35,821 19,130 23,807 22,454 15,422 18,388 44,117 -12.96% QoQ % 87.25% -19.65% 6.03% 45.60% -16.13% -58.32% - Horiz. % 81.20% 43.36% 53.96% 50.90% 34.96% 41.68% 100.00%
Net Worth 316,801 323,844 331,758 329,980 356,819 338,651 344,622 -5.45% QoQ % -2.17% -2.39% 0.54% -7.52% 5.36% -1.73% - Horiz. % 91.93% 93.97% 96.27% 95.75% 103.54% 98.27% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 19,827 13,204 - - 19,632 13,004 - QoQ % 0.00% 50.16% 0.00% 0.00% 0.00% 50.96% - Horiz. % 0.00% 152.46% 101.54% 0.00% 0.00% 150.96% 100.00%
Div Payout % - % 656.97 % 203.02 % - % - % 600.00 % 153.85 % - QoQ % 0.00% 223.60% 0.00% 0.00% 0.00% 289.99% - Horiz. % 0.00% 427.02% 131.96% 0.00% 0.00% 389.99% 100.00%
Equity 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 316,801 323,844 331,758 329,980 356,819 338,651 344,622 -5.45% QoQ % -2.17% -2.39% 0.54% -7.52% 5.36% -1.73% - Horiz. % 91.93% 93.97% 96.27% 95.75% 103.54% 98.27% 100.00%
NOSH 165,864 165,227 165,054 164,990 170,727 163,600 162,557 1.35% QoQ % 0.39% 0.10% 0.04% -3.36% 4.36% 0.64% - Horiz. % 102.03% 101.64% 101.54% 101.50% 105.03% 100.64% 100.00%
Ratio Analysis 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 7.25 % 13.63 % 21.46 % 7.50 % 19.58 % 15.11 % 16.08 % -41.17% QoQ % -46.81% -36.49% 186.13% -61.70% 29.58% -6.03% - Horiz. % 45.09% 84.76% 133.46% 46.64% 121.77% 93.97% 100.00%
ROE 0.88 % 0.93 % 1.96 % 0.55 % 1.05 % 0.97 % 2.45 % -49.44% QoQ % -5.38% -52.55% 256.36% -47.62% 8.25% -60.41% - Horiz. % 35.92% 37.96% 80.00% 22.45% 42.86% 39.59% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.28 13.40 18.36 14.71 11.23 13.24 32.34 -19.66% QoQ % 73.73% -27.02% 24.81% 30.99% -15.18% -59.06% - Horiz. % 71.99% 41.43% 56.77% 45.49% 34.72% 40.94% 100.00%
EPS 1.70 1.80 3.90 1.10 2.20 2.00 5.20 -52.51% QoQ % -5.56% -53.85% 254.55% -50.00% 10.00% -61.54% - Horiz. % 32.69% 34.62% 75.00% 21.15% 42.31% 38.46% 100.00%
DPS 0.00 12.00 8.00 0.00 0.00 12.00 8.00 - QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% - Horiz. % 0.00% 150.00% 100.00% 0.00% 0.00% 150.00% 100.00%
NAPS 1.9100 1.9600 2.0100 2.0000 2.0900 2.0700 2.1200 -6.71% QoQ % -2.55% -2.49% 0.50% -4.31% 0.97% -2.36% - Horiz. % 90.09% 92.45% 94.81% 94.34% 98.58% 97.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 23.28 13.35 18.27 14.64 11.56 13.06 31.69 -18.57% QoQ % 74.38% -26.93% 24.80% 26.64% -11.49% -58.79% - Horiz. % 73.46% 42.13% 57.65% 46.20% 36.48% 41.21% 100.00%
EPS 1.70 1.82 3.92 1.10 2.26 1.97 5.10 -51.89% QoQ % -6.59% -53.57% 256.36% -51.33% 14.72% -61.37% - Horiz. % 33.33% 35.69% 76.86% 21.57% 44.31% 38.63% 100.00%
DPS 0.00 11.95 7.96 0.00 0.00 11.84 7.84 - QoQ % 0.00% 50.13% 0.00% 0.00% 0.00% 51.02% - Horiz. % 0.00% 152.42% 101.53% 0.00% 0.00% 151.02% 100.00%
NAPS 1.9100 1.9525 2.0002 1.9895 2.1513 2.0417 2.0777 -5.45% QoQ % -2.18% -2.38% 0.54% -7.52% 5.37% -1.73% - Horiz. % 91.93% 93.97% 96.27% 95.75% 103.54% 98.27% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 2.4000 2.6100 3.2000 3.7200 3.8800 4.1000 3.5200 -
P/RPS 10.31 19.47 17.43 25.28 34.54 30.97 10.88 -3.52% QoQ % -47.05% 11.70% -31.05% -26.81% 11.53% 184.65% - Horiz. % 94.76% 178.95% 160.20% 232.35% 317.46% 284.65% 100.00%
P/EPS 142.17 142.89 81.21 337.05 176.36 205.00 67.69 63.93% QoQ % -0.50% 75.95% -75.91% 91.11% -13.97% 202.85% - Horiz. % 210.03% 211.09% 119.97% 497.93% 260.54% 302.85% 100.00%
EY 0.70 0.70 1.23 0.30 0.57 0.49 1.48 -39.27% QoQ % 0.00% -43.09% 310.00% -47.37% 16.33% -66.89% - Horiz. % 47.30% 47.30% 83.11% 20.27% 38.51% 33.11% 100.00%
DY 0.00 4.60 2.50 0.00 0.00 2.93 2.27 - QoQ % 0.00% 84.00% 0.00% 0.00% 0.00% 29.07% - Horiz. % 0.00% 202.64% 110.13% 0.00% 0.00% 129.07% 100.00%
P/NAPS 1.26 1.33 1.59 1.86 1.86 1.98 1.66 -16.78% QoQ % -5.26% -16.35% -14.52% 0.00% -6.06% 19.28% - Horiz. % 75.90% 80.12% 95.78% 112.05% 112.05% 119.28% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 28/08/18 25/05/18 23/02/18 24/11/17 29/08/17 26/05/17 -
Price 2.4900 2.5000 2.9500 3.7500 3.8100 4.0600 3.8700 -
P/RPS 10.69 18.65 16.06 25.49 33.92 30.67 11.97 -7.26% QoQ % -42.68% 16.13% -36.99% -24.85% 10.60% 156.22% - Horiz. % 89.31% 155.81% 134.17% 212.95% 283.38% 256.22% 100.00%
P/EPS 147.50 136.87 74.86 339.77 173.18 203.00 74.42 57.72% QoQ % 7.77% 82.83% -77.97% 96.19% -14.69% 172.78% - Horiz. % 198.20% 183.92% 100.59% 456.56% 232.71% 272.78% 100.00%
EY 0.68 0.73 1.34 0.29 0.58 0.49 1.34 -36.35% QoQ % -6.85% -45.52% 362.07% -50.00% 18.37% -63.43% - Horiz. % 50.75% 54.48% 100.00% 21.64% 43.28% 36.57% 100.00%
DY 0.00 4.80 2.71 0.00 0.00 2.96 2.07 - QoQ % 0.00% 77.12% 0.00% 0.00% 0.00% 43.00% - Horiz. % 0.00% 231.88% 130.92% 0.00% 0.00% 143.00% 100.00%
P/NAPS 1.30 1.28 1.47 1.88 1.82 1.96 1.83 -20.37% QoQ % 1.56% -12.93% -21.81% 3.30% -7.14% 7.10% - Horiz. % 71.04% 69.95% 80.33% 102.73% 99.45% 107.10% 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
Q2FY2018 interim results.pdf 
