[PTARAS] QoQ Quarter Result on 2016-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 59,773 59,734 40,926 28,969 31,217 35,762 47,356 16.71% QoQ % 0.07% 45.96% 41.28% -7.20% -12.71% -24.48% - Horiz. % 126.22% 126.14% 86.42% 61.17% 65.92% 75.52% 100.00%
PBT 14,515 16,212 6,749 4,370 3,506 8,415 14,799 -1.28% QoQ % -10.47% 140.21% 54.44% 24.64% -58.34% -43.14% - Horiz. % 98.08% 109.55% 45.60% 29.53% 23.69% 56.86% 100.00%
Tax -3,196 -3,009 -1,609 -977 -975 -1,693 -3,346 -3.00% QoQ % -6.21% -87.01% -64.69% -0.21% 42.41% 49.40% - Horiz. % 95.52% 89.93% 48.09% 29.20% 29.14% 50.60% 100.00%
NP 11,319 13,203 5,140 3,393 2,531 6,722 11,453 -0.78% QoQ % -14.27% 156.87% 51.49% 34.06% -62.35% -41.31% - Horiz. % 98.83% 115.28% 44.88% 29.63% 22.10% 58.69% 100.00%
NP to SH 11,319 13,203 5,140 3,393 2,531 6,722 11,453 -0.78% QoQ % -14.27% 156.87% 51.49% 34.06% -62.35% -41.31% - Horiz. % 98.83% 115.28% 44.88% 29.63% 22.10% 58.69% 100.00%
Tax Rate 22.02 % 18.56 % 23.84 % 22.36 % 27.81 % 20.12 % 22.61 % -1.74% QoQ % 18.64% -22.15% 6.62% -19.60% 38.22% -11.01% - Horiz. % 97.39% 82.09% 105.44% 98.89% 123.00% 88.99% 100.00%
Total Cost 48,454 46,531 35,786 25,576 28,686 29,040 35,903 22.01% QoQ % 4.13% 30.03% 39.92% -10.84% -1.22% -19.12% - Horiz. % 134.96% 129.60% 99.67% 71.24% 79.90% 80.88% 100.00%
Net Worth 337,929 345,559 326,068 334,452 327,448 352,495 343,590 -1.10% QoQ % -2.21% 5.98% -2.51% 2.14% -7.11% 2.59% - Horiz. % 98.35% 100.57% 94.90% 97.34% 95.30% 102.59% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - 19,274 12,925 - - 17,744 - QoQ % 0.00% 0.00% 49.12% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.63% 72.85% 0.00% 0.00% 100.00%
Div Payout % - % - % 375.00 % 380.95 % - % - % 154.93 % - QoQ % 0.00% 0.00% -1.56% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 242.04% 245.89% 0.00% 0.00% 100.00%
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 337,929 345,559 326,068 334,452 327,448 352,495 343,590 -1.10% QoQ % -2.21% 5.98% -2.51% 2.14% -7.11% 2.59% - Horiz. % 98.35% 100.57% 94.90% 97.34% 95.30% 102.59% 100.00%
NOSH 164,043 162,999 160,624 161,571 158,187 163,951 161,309 1.12% QoQ % 0.64% 1.48% -0.59% 2.14% -3.52% 1.64% - Horiz. % 101.69% 101.05% 99.58% 100.16% 98.06% 101.64% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 18.94 % 22.10 % 12.56 % 11.71 % 8.11 % 18.80 % 24.18 % -14.96% QoQ % -14.30% 75.96% 7.26% 44.39% -56.86% -22.25% - Horiz. % 78.33% 91.40% 51.94% 48.43% 33.54% 77.75% 100.00%
ROE 3.35 % 3.82 % 1.58 % 1.01 % 0.77 % 1.91 % 3.33 % 0.40% QoQ % -12.30% 141.77% 56.44% 31.17% -59.69% -42.64% - Horiz. % 100.60% 114.71% 47.45% 30.33% 23.12% 57.36% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.44 36.65 25.48 17.93 19.73 21.81 29.36 15.42% QoQ % -0.57% 43.84% 42.11% -9.12% -9.54% -25.72% - Horiz. % 124.11% 124.83% 86.78% 61.07% 67.20% 74.28% 100.00%
EPS 6.90 8.10 3.20 2.10 1.60 4.10 7.10 -1.88% QoQ % -14.81% 153.13% 52.38% 31.25% -60.98% -42.25% - Horiz. % 97.18% 114.08% 45.07% 29.58% 22.54% 57.75% 100.00%
DPS 0.00 0.00 12.00 8.00 0.00 0.00 11.00 - QoQ % 0.00% 0.00% 50.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 109.09% 72.73% 0.00% 0.00% 100.00%
NAPS 2.0600 2.1200 2.0300 2.0700 2.0700 2.1500 2.1300 -2.19% QoQ % -2.83% 4.43% -1.93% 0.00% -3.72% 0.94% - Horiz. % 96.71% 99.53% 95.31% 97.18% 97.18% 100.94% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 36.04 36.01 24.67 17.47 18.82 21.56 28.55 16.72% QoQ % 0.08% 45.97% 41.21% -7.17% -12.71% -24.48% - Horiz. % 126.23% 126.13% 86.41% 61.19% 65.92% 75.52% 100.00%
EPS 6.82 7.96 3.10 2.05 1.53 4.05 6.91 -0.87% QoQ % -14.32% 156.77% 51.22% 33.99% -62.22% -41.39% - Horiz. % 98.70% 115.20% 44.86% 29.67% 22.14% 58.61% 100.00%
DPS 0.00 0.00 11.62 7.79 0.00 0.00 10.70 - QoQ % 0.00% 0.00% 49.17% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 108.60% 72.80% 0.00% 0.00% 100.00%
NAPS 2.0374 2.0834 1.9659 2.0164 1.9742 2.1252 2.0715 -1.10% QoQ % -2.21% 5.98% -2.50% 2.14% -7.11% 2.59% - Horiz. % 98.35% 100.57% 94.90% 97.34% 95.30% 102.59% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 3.5200 3.5600 3.4600 3.6800 3.3000 3.3300 3.7700 -
P/RPS 9.66 9.71 13.58 20.52 16.72 15.27 12.84 -17.21% QoQ % -0.51% -28.50% -33.82% 22.73% 9.50% 18.93% - Horiz. % 75.23% 75.62% 105.76% 159.81% 130.22% 118.93% 100.00%
P/EPS 51.01 43.95 108.13 175.24 206.25 81.22 53.10 -2.63% QoQ % 16.06% -59.35% -38.30% -15.04% 153.94% 52.96% - Horiz. % 96.06% 82.77% 203.63% 330.02% 388.42% 152.96% 100.00%
EY 1.96 2.28 0.92 0.57 0.48 1.23 1.88 2.80% QoQ % -14.04% 147.83% 61.40% 18.75% -60.98% -34.57% - Horiz. % 104.26% 121.28% 48.94% 30.32% 25.53% 65.43% 100.00%
DY 0.00 0.00 3.47 2.17 0.00 0.00 2.92 - QoQ % 0.00% 0.00% 59.91% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 118.84% 74.32% 0.00% 0.00% 100.00%
P/NAPS 1.71 1.68 1.70 1.78 1.59 1.55 1.77 -2.26% QoQ % 1.79% -1.18% -4.49% 11.95% 2.58% -12.43% - Horiz. % 96.61% 94.92% 96.05% 100.56% 89.83% 87.57% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date - 18/11/16 29/08/16 18/05/16 22/02/16 20/11/15 26/08/15 -
Price 3.5200 3.4500 3.6000 3.5300 3.3900 3.5400 3.1100 -
P/RPS 9.66 9.41 14.13 19.69 17.18 16.23 10.59 -5.92% QoQ % 2.66% -33.40% -28.24% 14.61% 5.85% 53.26% - Horiz. % 91.22% 88.86% 133.43% 185.93% 162.23% 153.26% 100.00%
P/EPS 51.01 42.59 112.50 168.10 211.88 86.34 43.80 10.64% QoQ % 19.77% -62.14% -33.08% -20.66% 145.40% 97.12% - Horiz. % 116.46% 97.24% 256.85% 383.79% 483.74% 197.12% 100.00%
EY 1.96 2.35 0.89 0.59 0.47 1.16 2.28 -9.55% QoQ % -16.60% 164.04% 50.85% 25.53% -59.48% -49.12% - Horiz. % 85.96% 103.07% 39.04% 25.88% 20.61% 50.88% 100.00%
DY 0.00 0.00 3.33 2.27 0.00 0.00 3.54 - QoQ % 0.00% 0.00% 46.70% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 94.07% 64.12% 0.00% 0.00% 100.00%
P/NAPS 1.71 1.63 1.77 1.71 1.64 1.65 1.46 11.06% QoQ % 4.91% -7.91% 3.51% 4.27% -0.61% 13.01% - Horiz. % 117.12% 111.64% 121.23% 117.12% 112.33% 113.01% 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
Q3FY2016 interim results.pdf 
