[PTARAS] QoQ Quarter Result on 2019-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 70,320 25,863 131,015 126,127 90,895 90,911 98,164 -19.89% QoQ % 171.89% -80.26% 3.88% 38.76% -0.02% -7.39% - Horiz. % 71.64% 26.35% 133.47% 128.49% 92.60% 92.61% 100.00%
PBT 14,005 4,922 1,793 22,537 10,010 17,342 4,949 99.69% QoQ % 184.54% 174.51% -92.04% 125.14% -42.28% 250.41% - Horiz. % 282.99% 99.45% 36.23% 455.38% 202.26% 350.41% 100.00%
Tax -1,465 -1,724 -2,837 1,433 -4,444 -1,122 -29 1,256.82% QoQ % 15.02% 39.23% -297.98% 132.25% -296.08% -3,768.97% - Horiz. % 5,051.72% 5,944.83% 9,782.76% -4,941.38% 15,324.14% 3,868.97% 100.00%
NP 12,540 3,198 -1,044 23,970 5,566 16,220 4,920 86.27% QoQ % 292.12% 406.32% -104.36% 330.65% -65.68% 229.67% - Horiz. % 254.88% 65.00% -21.22% 487.20% 113.13% 329.67% 100.00%
NP to SH 12,540 3,198 -1,044 23,970 5,566 16,220 4,920 86.27% QoQ % 292.12% 406.32% -104.36% 330.65% -65.68% 229.67% - Horiz. % 254.88% 65.00% -21.22% 487.20% 113.13% 329.67% 100.00%
Tax Rate 10.46 % 35.03 % 158.23 % -6.36 % 44.40 % 6.47 % 0.59 % 576.36% QoQ % -70.14% -77.86% 2,587.89% -114.32% 586.24% 996.61% - Horiz. % 1,772.88% 5,937.29% 26,818.64% -1,077.97% 7,525.42% 1,096.61% 100.00%
Total Cost 57,780 22,665 132,059 102,157 85,329 74,691 93,244 -27.25% QoQ % 154.93% -82.84% 29.27% 19.72% 14.24% -19.90% - Horiz. % 61.97% 24.31% 141.63% 109.56% 91.51% 80.10% 100.00%
Net Worth 335,046 323,436 326,753 328,412 323,436 318,460 315,143 4.16% QoQ % 3.59% -1.02% -0.51% 1.54% 1.56% 1.05% - Horiz. % 106.32% 102.63% 103.68% 104.21% 102.63% 101.05% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 9,951 6,634 - - 19,903 13,269 - QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% - Horiz. % 0.00% 75.00% 50.00% 0.00% 0.00% 150.00% 100.00%
Div Payout % - % 311.19 % - % - % - % 122.71 % 269.70 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -54.50% - Horiz. % 0.00% 115.38% 0.00% 0.00% 0.00% 45.50% 100.00%
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 335,046 323,436 326,753 328,412 323,436 318,460 315,143 4.16% QoQ % 3.59% -1.02% -0.51% 1.54% 1.56% 1.05% - Horiz. % 106.32% 102.63% 103.68% 104.21% 102.63% 101.05% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,864 165,864 165,864 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 17.83 % 12.37 % -0.80 % 19.00 % 6.12 % 17.84 % 5.01 % 132.56% QoQ % 44.14% 1,646.25% -104.21% 210.46% -65.70% 256.09% - Horiz. % 355.89% 246.91% -15.97% 379.24% 122.16% 356.09% 100.00%
ROE 3.74 % 0.99 % -0.32 % 7.30 % 1.72 % 5.09 % 1.56 % 78.84% QoQ % 277.78% 409.38% -104.38% 324.42% -66.21% 226.28% - Horiz. % 239.74% 63.46% -20.51% 467.95% 110.26% 326.28% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.40 15.59 78.99 76.04 54.80 54.81 59.18 -19.88% QoQ % 171.97% -80.26% 3.88% 38.76% -0.02% -7.38% - Horiz. % 71.65% 26.34% 133.47% 128.49% 92.60% 92.62% 100.00%
EPS 7.60 1.90 -0.60 14.40 3.40 9.70 3.00 85.52% QoQ % 300.00% 416.67% -104.17% 323.53% -64.95% 223.33% - Horiz. % 253.33% 63.33% -20.00% 480.00% 113.33% 323.33% 100.00%
DPS 0.00 6.00 4.00 0.00 0.00 12.00 8.00 - QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% - Horiz. % 0.00% 75.00% 50.00% 0.00% 0.00% 150.00% 100.00%
NAPS 2.0200 1.9500 1.9700 1.9800 1.9500 1.9200 1.9000 4.16% QoQ % 3.59% -1.02% -0.51% 1.54% 1.56% 1.05% - Horiz. % 106.32% 102.63% 103.68% 104.21% 102.63% 101.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 42.40 15.59 78.99 76.04 54.80 54.81 59.18 -19.88% QoQ % 171.97% -80.26% 3.88% 38.76% -0.02% -7.38% - Horiz. % 71.65% 26.34% 133.47% 128.49% 92.60% 92.62% 100.00%
EPS 7.60 1.90 -0.60 14.40 3.40 9.70 3.00 85.52% QoQ % 300.00% 416.67% -104.17% 323.53% -64.95% 223.33% - Horiz. % 253.33% 63.33% -20.00% 480.00% 113.33% 323.33% 100.00%
DPS 0.00 6.00 4.00 0.00 0.00 12.00 8.00 - QoQ % 0.00% 50.00% 0.00% 0.00% 0.00% 50.00% - Horiz. % 0.00% 75.00% 50.00% 0.00% 0.00% 150.00% 100.00%
NAPS 2.0200 1.9500 1.9700 1.9800 1.9500 1.9200 1.9000 4.16% QoQ % 3.59% -1.02% -0.51% 1.54% 1.56% 1.05% - Horiz. % 106.32% 102.63% 103.68% 104.21% 102.63% 101.05% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 2.3700 2.6000 2.5000 3.0000 3.3200 2.4300 2.1600 -
P/RPS 5.59 16.67 3.16 3.95 6.06 4.43 3.65 32.76% QoQ % -66.47% 427.53% -20.00% -34.82% 36.79% 21.37% - Horiz. % 153.15% 456.71% 86.58% 108.22% 166.03% 121.37% 100.00%
P/EPS 31.35 134.85 -397.19 20.76 98.93 24.85 72.82 -42.90% QoQ % -76.75% 133.95% -2,013.25% -79.02% 298.11% -65.87% - Horiz. % 43.05% 185.18% -545.44% 28.51% 135.86% 34.13% 100.00%
EY 3.19 0.74 -0.25 4.82 1.01 4.02 1.37 75.41% QoQ % 331.08% 396.00% -105.19% 377.23% -74.88% 193.43% - Horiz. % 232.85% 54.01% -18.25% 351.82% 73.72% 293.43% 100.00%
DY 0.00 2.31 1.60 0.00 0.00 4.94 3.70 - QoQ % 0.00% 44.37% 0.00% 0.00% 0.00% 33.51% - Horiz. % 0.00% 62.43% 43.24% 0.00% 0.00% 133.51% 100.00%
P/NAPS 1.17 1.33 1.27 1.52 1.70 1.27 1.14 1.74% QoQ % -12.03% 4.72% -16.45% -10.59% 33.86% 11.40% - Horiz. % 102.63% 116.67% 111.40% 133.33% 149.12% 111.40% 100.00%
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 27/08/20 29/05/20 21/02/20 22/11/19 29/08/19 24/05/19 -
Price 2.6800 2.2800 2.6500 3.0500 3.2800 2.9800 2.4800 -
P/RPS 6.32 14.62 3.35 4.01 5.99 5.44 4.19 31.42% QoQ % -56.77% 336.42% -16.46% -33.06% 10.11% 29.83% - Horiz. % 150.84% 348.93% 79.95% 95.70% 142.96% 129.83% 100.00%
P/EPS 35.45 118.25 -421.02 21.11 97.74 30.47 83.61 -43.47% QoQ % -70.02% 128.09% -2,094.41% -78.40% 220.77% -63.56% - Horiz. % 42.40% 141.43% -503.55% 25.25% 116.90% 36.44% 100.00%
EY 2.82 0.85 -0.24 4.74 1.02 3.28 1.20 76.48% QoQ % 231.76% 454.17% -105.06% 364.71% -68.90% 173.33% - Horiz. % 235.00% 70.83% -20.00% 395.00% 85.00% 273.33% 100.00%
DY 0.00 2.63 1.51 0.00 0.00 4.03 3.23 - QoQ % 0.00% 74.17% 0.00% 0.00% 0.00% 24.77% - Horiz. % 0.00% 81.42% 46.75% 0.00% 0.00% 124.77% 100.00%
P/NAPS 1.33 1.17 1.35 1.54 1.68 1.55 1.31 1.01% QoQ % 13.68% -13.33% -12.34% -8.33% 8.39% 18.32% - Horiz. % 101.53% 89.31% 103.05% 117.56% 128.24% 118.32% 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
Q2FY2020 interim results.pdf 
