[PRTASCO] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -258.09%
YoY- -229.32%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 529,494 219,056 1,061,573 667,666 348,681 147,750 969,706 -33.26%
PBT 59,270 26,848 16,670 -642 50,895 21,706 104,735 -31.65%
Tax -16,859 -7,960 -35,464 -23,657 -13,933 -6,188 -31,706 -34.44%
NP 42,411 18,888 -18,794 -24,299 36,962 15,518 73,029 -30.46%
-
NP to SH 30,857 13,106 -46,444 -42,375 26,805 10,600 48,173 -25.75%
-
Tax Rate 28.44% 29.65% 212.74% - 27.38% 28.51% 30.27% -
Total Cost 487,083 200,168 1,080,367 691,965 311,719 132,232 896,677 -33.49%
-
Net Worth 347,316 344,778 331,289 355,983 442,216 425,542 403,357 -9.51%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 13,314 13,407 36,636 16,617 19,855 19,690 24,641 -33.73%
Div Payout % 43.15% 102.30% 0.00% 0.00% 74.07% 185.76% 51.15% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 347,316 344,778 331,289 355,983 442,216 425,542 403,357 -9.51%
NOSH 332,869 335,191 333,054 332,352 330,925 328,173 308,024 5.32%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.01% 8.62% -1.77% -3.64% 10.60% 10.50% 7.53% -
ROE 8.88% 3.80% -14.02% -11.90% 6.06% 2.49% 11.94% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 159.07 65.35 318.74 200.89 105.37 45.02 314.82 -36.64%
EPS 9.27 3.91 -13.95 -12.75 8.10 3.23 15.64 -29.50%
DPS 4.00 4.00 11.00 5.00 6.00 6.00 8.00 -37.08%
NAPS 1.0434 1.0286 0.9947 1.0711 1.3363 1.2967 1.3095 -14.08%
Adjusted Per Share Value based on latest NOSH - 334,687
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.88 44.22 214.29 134.78 70.38 29.82 195.75 -33.27%
EPS 6.23 2.65 -9.38 -8.55 5.41 2.14 9.72 -25.72%
DPS 2.69 2.71 7.40 3.35 4.01 3.97 4.97 -33.65%
NAPS 0.7011 0.696 0.6687 0.7186 0.8927 0.859 0.8142 -9.51%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.82 1.60 1.42 1.67 1.97 1.91 1.38 -
P/RPS 1.14 2.45 0.45 0.83 1.87 4.24 0.44 88.96%
P/EPS 19.63 40.92 -10.18 -13.10 24.32 59.13 8.82 70.71%
EY 5.09 2.44 -9.82 -7.63 4.11 1.69 11.33 -41.42%
DY 2.20 2.50 7.75 2.99 3.05 3.14 5.80 -47.69%
P/NAPS 1.74 1.56 1.43 1.56 1.47 1.47 1.05 40.16%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 25/11/14 29/08/14 27/05/14 24/02/14 -
Price 1.45 1.82 1.73 1.69 1.64 1.95 1.55 -
P/RPS 0.91 2.78 0.54 0.84 1.56 4.33 0.49 51.25%
P/EPS 15.64 46.55 -12.41 -13.25 20.25 60.37 9.91 35.66%
EY 6.39 2.15 -8.06 -7.54 4.94 1.66 10.09 -26.31%
DY 2.76 2.20 6.36 2.96 3.66 3.08 5.16 -34.18%
P/NAPS 1.39 1.77 1.74 1.58 1.23 1.50 1.18 11.57%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment