[PTARAS] YoY Cumulative Quarter Result on 2016-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 126,844 43,453 119,507 66,979 138,304 91,272 79,705 8.05% YoY % 191.91% -63.64% 78.42% -51.57% 51.53% 14.51% - Horiz. % 159.14% 54.52% 149.94% 84.03% 173.52% 114.51% 100.00%
PBT 9,315 6,439 30,727 11,921 35,526 32,025 29,492 -17.47% YoY % 44.67% -79.04% 157.76% -66.44% 10.93% 8.59% - Horiz. % 31.58% 21.83% 104.19% 40.42% 120.46% 108.59% 100.00%
Tax -4,352 -862 -6,205 -2,668 -8,842 -7,754 -6,961 -7.53% YoY % -404.87% 86.11% -132.57% 69.83% -14.03% -11.39% - Horiz. % 62.52% 12.38% 89.14% 38.33% 127.02% 111.39% 100.00%
NP 4,963 5,577 24,522 9,253 26,684 24,271 22,531 -22.28% YoY % -11.01% -77.26% 165.02% -65.32% 9.94% 7.72% - Horiz. % 22.03% 24.75% 108.84% 41.07% 118.43% 107.72% 100.00%
NP to SH 4,963 5,577 24,522 9,253 26,684 24,271 22,531 -22.28% YoY % -11.01% -77.26% 165.02% -65.32% 9.94% 7.72% - Horiz. % 22.03% 24.75% 108.84% 41.07% 118.43% 107.72% 100.00%
Tax Rate 46.72 % 13.39 % 20.19 % 22.38 % 24.89 % 24.21 % 23.60 % 12.05% YoY % 248.92% -33.68% -9.79% -10.08% 2.81% 2.58% - Horiz. % 197.97% 56.74% 85.55% 94.83% 105.47% 102.58% 100.00%
Total Cost 121,881 37,876 94,985 57,726 111,620 67,001 57,174 13.44% YoY % 221.79% -60.12% 64.54% -48.28% 66.59% 17.19% - Horiz. % 213.18% 66.25% 166.13% 100.97% 195.23% 117.19% 100.00%
Net Worth 298,556 329,980 336,768 336,029 323,101 284,226 240,333 3.68% YoY % -9.52% -2.02% 0.22% 4.00% 13.68% 18.26% - Horiz. % 124.23% 137.30% 140.13% 139.82% 134.44% 118.26% 100.00%
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 298,556 329,980 336,768 336,029 323,101 284,226 240,333 3.68% YoY % -9.52% -2.02% 0.22% 4.00% 13.68% 18.26% - Horiz. % 124.23% 137.30% 140.13% 139.82% 134.44% 118.26% 100.00%
NOSH 165,864 164,990 163,480 162,333 160,746 159,677 80,111 12.89% YoY % 0.53% 0.92% 0.71% 0.99% 0.67% 99.32% - Horiz. % 207.04% 205.95% 204.07% 202.64% 200.66% 199.32% 100.00%
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 3.91 % 12.83 % 20.52 % 13.81 % 19.29 % 26.59 % 28.27 % -28.08% YoY % -69.52% -37.48% 48.59% -28.41% -27.45% -5.94% - Horiz. % 13.83% 45.38% 72.59% 48.85% 68.23% 94.06% 100.00%
ROE 1.66 % 1.69 % 7.28 % 2.75 % 8.26 % 8.54 % 9.37 % -25.05% YoY % -1.78% -76.79% 164.73% -66.71% -3.28% -8.86% - Horiz. % 17.72% 18.04% 77.69% 29.35% 88.15% 91.14% 100.00%
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.47 26.34 73.10 41.26 86.04 57.16 99.49 -4.29% YoY % 190.32% -63.97% 77.17% -52.05% 50.52% -42.55% - Horiz. % 76.86% 26.48% 73.47% 41.47% 86.48% 57.45% 100.00%
EPS 3.00 3.40 15.00 5.70 16.60 15.20 14.00 -22.63% YoY % -11.76% -77.33% 163.16% -65.66% 9.21% 8.57% - Horiz. % 21.43% 24.29% 107.14% 40.71% 118.57% 108.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8000 2.0000 2.0600 2.0700 2.0100 1.7800 3.0000 -8.16% YoY % -10.00% -2.91% -0.48% 2.99% 12.92% -40.67% - Horiz. % 60.00% 66.67% 68.67% 69.00% 67.00% 59.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 76.47 26.20 72.05 40.38 83.38 55.03 48.05 8.05% YoY % 191.87% -63.64% 78.43% -51.57% 51.52% 14.53% - Horiz. % 159.15% 54.53% 149.95% 84.04% 173.53% 114.53% 100.00%
EPS 3.00 3.36 14.78 5.58 16.09 14.63 13.58 -22.24% YoY % -10.71% -77.27% 164.87% -65.32% 9.98% 7.73% - Horiz. % 22.09% 24.74% 108.84% 41.09% 118.48% 107.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.8000 1.9895 2.0304 2.0259 1.9480 1.7136 1.4490 3.68% YoY % -9.53% -2.01% 0.22% 4.00% 13.68% 18.26% - Horiz. % 124.22% 137.30% 140.12% 139.81% 134.44% 118.26% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 2.2300 3.7200 3.5200 3.3000 3.7300 2.8600 3.0800 -
P/RPS 2.92 14.12 4.82 8.00 4.34 5.00 3.10 -0.99% YoY % -79.32% 192.95% -39.75% 84.33% -13.20% 61.29% - Horiz. % 94.19% 455.48% 155.48% 258.06% 140.00% 161.29% 100.00%
P/EPS 74.53 110.05 23.47 57.89 22.47 18.82 10.95 37.64% YoY % -32.28% 368.90% -59.46% 157.63% 19.39% 71.87% - Horiz. % 680.64% 1,005.02% 214.34% 528.68% 205.21% 171.87% 100.00%
EY 1.34 0.91 4.26 1.73 4.45 5.31 9.13 -27.36% YoY % 47.25% -78.64% 146.24% -61.12% -16.20% -41.84% - Horiz. % 14.68% 9.97% 46.66% 18.95% 48.74% 58.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.24 1.86 1.71 1.59 1.86 1.61 1.03 3.14% YoY % -33.33% 8.77% 7.55% -14.52% 15.53% 56.31% - Horiz. % 120.39% 180.58% 166.02% 154.37% 180.58% 156.31% 100.00%
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 22/02/19 23/02/18 - 22/02/16 24/02/15 12/02/14 18/02/13 -
Price 2.2900 3.7500 3.5200 3.3900 4.3600 2.8500 2.9300 -
P/RPS 2.99 14.24 4.82 8.22 5.07 4.99 2.94 0.28% YoY % -79.00% 195.44% -41.36% 62.13% 1.60% 69.73% - Horiz. % 101.70% 484.35% 163.95% 279.59% 172.45% 169.73% 100.00%
P/EPS 76.53 110.94 23.47 59.47 26.27 18.75 10.42 39.40% YoY % -31.02% 372.69% -60.53% 126.38% 40.11% 79.94% - Horiz. % 734.45% 1,064.68% 225.24% 570.73% 252.11% 179.94% 100.00%
EY 1.31 0.90 4.26 1.68 3.81 5.33 9.60 -28.24% YoY % 45.56% -78.87% 153.57% -55.91% -28.52% -44.48% - Horiz. % 13.65% 9.37% 44.38% 17.50% 39.69% 55.52% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 1.27 1.88 1.71 1.64 2.17 1.60 0.98 4.41% YoY % -32.45% 9.94% 4.27% -24.42% 35.62% 63.27% - Horiz. % 129.59% 191.84% 174.49% 167.35% 221.43% 163.27% 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
Q2FY2017 interim results.pdf 
