Highlights

[PRTASCO] YoY Quarter Result on 2020-12-31 [#4]

Stock [PRTASCO]: PROTASCO BHD
Announcement Date 05-Apr-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -4,692.84%    YoY -     -2,025.41%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 318,448 242,208 257,805 313,623 284,088 455,890 393,907 -3.48%
  YoY % 31.48% -6.05% -17.80% 10.40% -37.68% 15.74% -
  Horiz. % 80.84% 61.49% 65.45% 79.62% 72.12% 115.74% 100.00%
PBT -11,687 7,124 -39,879 26,341 3,366 36,304 17,312 -
  YoY % -264.05% 117.86% -251.40% 682.56% -90.73% 109.70% -
  Horiz. % -67.51% 41.15% -230.35% 152.15% 19.44% 209.70% 100.00%
Tax -4,715 -1,200 -1,648 -9,345 -2,272 -9,295 -11,807 -14.17%
  YoY % -292.92% 27.18% 82.36% -311.31% 75.56% 21.28% -
  Horiz. % 39.93% 10.16% 13.96% 79.15% 19.24% 78.72% 100.00%
NP -16,402 5,924 -41,527 16,996 1,094 27,009 5,505 -
  YoY % -376.87% 114.27% -344.33% 1,453.56% -95.95% 390.63% -
  Horiz. % -297.95% 107.61% -754.35% 308.74% 19.87% 490.63% 100.00%
NP to SH -20,082 1,043 -44,647 8,677 380 20,016 -4,069 30.45%
  YoY % -2,025.41% 102.34% -614.54% 2,183.42% -98.10% 591.91% -
  Horiz. % 493.54% -25.63% 1,097.25% -213.25% -9.34% -491.91% 100.00%
Tax Rate - % 16.84 % - % 35.48 % 67.50 % 25.60 % 68.20 % -
  YoY % 0.00% 0.00% 0.00% -47.44% 163.67% -62.46% -
  Horiz. % 0.00% 24.69% 0.00% 52.02% 98.97% 37.54% 100.00%
Total Cost 334,850 236,284 299,332 296,627 282,994 428,881 388,402 -2.44%
  YoY % 41.72% -21.06% 0.91% 4.82% -34.02% 10.42% -
  Horiz. % 86.21% 60.83% 77.07% 76.37% 72.86% 110.42% 100.00%
Net Worth 305,567 332,676 333,286 398,164 344,664 374,997 333,380 -1.44%
  YoY % -8.15% -0.18% -16.29% 15.52% -8.09% 12.48% -
  Horiz. % 91.66% 99.79% 99.97% 119.43% 103.38% 112.48% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - 12,726 - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Div Payout % - % - % - % 146.67 % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 305,567 332,676 333,286 398,164 344,664 374,997 333,380 -1.44%
  YoY % -8.15% -0.18% -16.29% 15.52% -8.09% 12.48% -
  Horiz. % 91.66% 99.79% 99.97% 119.43% 103.38% 112.48% 100.00%
NOSH 481,740 487,510 494,857 424,211 372,328 335,838 334,451 6.26%
  YoY % -1.18% -1.48% 16.65% 13.93% 10.87% 0.41% -
  Horiz. % 144.04% 145.76% 147.96% 126.84% 111.33% 100.41% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin -5.15 % 2.45 % -16.11 % 5.42 % 0.39 % 5.92 % 1.40 % -
  YoY % -310.20% 115.21% -397.23% 1,289.74% -93.41% 322.86% -
  Horiz. % -367.86% 175.00% -1,150.71% 387.14% 27.86% 422.86% 100.00%
ROE -6.57 % 0.31 % -13.40 % 2.18 % 0.11 % 5.34 % -1.22 % 32.36%
  YoY % -2,219.35% 102.31% -714.68% 1,881.82% -97.94% 537.70% -
  Horiz. % 538.52% -25.41% 1,098.36% -178.69% -9.02% -437.70% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 66.10 49.68 52.10 73.93 76.30 135.75 117.78 -9.17%
  YoY % 33.05% -4.64% -29.53% -3.11% -43.79% 15.26% -
  Horiz. % 56.12% 42.18% 44.24% 62.77% 64.78% 115.26% 100.00%
EPS -4.17 0.21 -9.02 2.05 0.09 5.96 -1.21 22.88%
  YoY % -2,085.71% 102.33% -540.00% 2,177.78% -98.49% 592.56% -
  Horiz. % 344.63% -17.36% 745.45% -169.42% -7.44% -492.56% 100.00%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6343 0.6824 0.6735 0.9386 0.9257 1.1166 0.9968 -7.25%
  YoY % -7.05% 1.32% -28.24% 1.39% -17.10% 12.02% -
  Horiz. % 63.63% 68.46% 67.57% 94.16% 92.87% 112.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 64.28 48.89 52.04 63.31 57.35 92.03 79.51 -3.48%
  YoY % 31.48% -6.05% -17.80% 10.39% -37.68% 15.75% -
  Horiz. % 80.85% 61.49% 65.45% 79.63% 72.13% 115.75% 100.00%
EPS -4.05 0.21 -9.01 1.75 0.08 4.04 -0.82 30.47%
  YoY % -2,028.57% 102.33% -614.86% 2,087.50% -98.02% 592.68% -
  Horiz. % 493.90% -25.61% 1,098.78% -213.41% -9.76% -492.68% 100.00%
DPS 0.00 0.00 0.00 2.57 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6168 0.6715 0.6728 0.8037 0.6957 0.7570 0.6730 -1.44%
  YoY % -8.15% -0.19% -16.29% 15.52% -8.10% 12.48% -
  Horiz. % 91.65% 99.78% 99.97% 119.42% 103.37% 112.48% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 0.3200 0.3950 0.2150 1.0500 1.1300 1.6100 1.4200 -
P/RPS 0.48 0.80 0.41 1.42 1.48 1.19 1.21 -14.27%
  YoY % -40.00% 95.12% -71.13% -4.05% 24.37% -1.65% -
  Horiz. % 39.67% 66.12% 33.88% 117.36% 122.31% 98.35% 100.00%
P/EPS -7.68 184.63 -2.38 51.33 1,107.19 27.01 -116.72 -36.44%
  YoY % -104.16% 7,857.56% -104.64% -95.36% 3,999.19% 123.14% -
  Horiz. % 6.58% -158.18% 2.04% -43.98% -948.59% -23.14% 100.00%
EY -13.03 0.54 -41.96 1.95 0.09 3.70 -0.86 57.24%
  YoY % -2,512.96% 101.29% -2,251.79% 2,066.67% -97.57% 530.23% -
  Horiz. % 1,515.12% -62.79% 4,879.07% -226.74% -10.47% -430.23% 100.00%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.50 0.58 0.32 1.12 1.22 1.44 1.42 -15.95%
  YoY % -13.79% 81.25% -71.43% -8.20% -15.28% 1.41% -
  Horiz. % 35.21% 40.85% 22.54% 78.87% 85.92% 101.41% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 05/04/21 27/02/20 27/02/19 27/02/18 27/02/17 24/02/16 27/02/15 -
Price 0.2650 0.3550 0.2400 1.0500 1.1700 1.5000 1.7300 -
P/RPS 0.40 0.71 0.46 1.42 1.53 1.10 1.47 -19.49%
  YoY % -43.66% 54.35% -67.61% -7.19% 39.09% -25.17% -
  Horiz. % 27.21% 48.30% 31.29% 96.60% 104.08% 74.83% 100.00%
P/EPS -6.36 165.93 -2.66 51.33 1,146.38 25.17 -142.20 -40.39%
  YoY % -103.83% 6,337.97% -105.18% -95.52% 4,454.55% 117.70% -
  Horiz. % 4.47% -116.69% 1.87% -36.10% -806.17% -17.70% 100.00%
EY -15.73 0.60 -37.59 1.95 0.09 3.97 -0.70 67.91%
  YoY % -2,721.67% 101.60% -2,027.69% 2,066.67% -97.73% 667.14% -
  Horiz. % 2,247.14% -85.71% 5,370.00% -278.57% -12.86% -567.14% 100.00%
DY 0.00 0.00 0.00 2.86 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.42 0.52 0.36 1.12 1.26 1.34 1.74 -21.08%
  YoY % -19.23% 44.44% -67.86% -11.11% -5.97% -22.99% -
  Horiz. % 24.14% 29.89% 20.69% 64.37% 72.41% 77.01% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

520  401  580 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 UCREST 0.35+0.055 
 FOCUS 0.15-0.09 
 MINDA 0.155-0.005 
 LKL 0.315-0.025 
 KEYASIC 0.15+0.01 
 RUBEREX 1.47+0.10 
 CAREPLS 2.08+0.16 
 FOCUS-PA 0.015-0.005 
 BJCORP 0.38-0.015 
 HSI-HGK 0.175-0.02 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS