[PRTASCO] QoQ Cumulative Quarter Result on 30-Sep-2015 [#3]

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	523,341	127,097	1,289,363	833,473	529,494	219,056	1,061,573	-37.62%
YoY %	311.77%	-90.14%	54.70%	57.41%	141.72%	-79.36%	-	-
Horiz. %	49.30%	11.97%	121.46%	78.51%	49.88%	20.64%	100.00%	-
PBT	54,033	23,144	130,131	93,827	59,270	26,848	16,670	119.17%
YoY %	133.46%	-82.21%	38.69%	58.30%	120.76%	61.06%	-	-
Horiz. %	324.13%	138.84%	780.63%	562.85%	355.55%	161.06%	100.00%	-
Tax	-18,153	-7,128	-37,152	-27,857	-16,859	-7,960	-35,464	-36.03%
YoY %	-154.67%	80.81%	-33.37%	-65.24%	-111.80%	77.55%	-	-
Horiz. %	51.19%	20.10%	104.76%	78.55%	47.54%	22.45%	100.00%	-
NP	35,880	16,016	92,979	65,970	42,411	18,888	-18,794	-
YoY %	124.03%	-82.77%	40.94%	55.55%	124.54%	200.50%	-	-
Horiz. %	-190.91%	-85.22%	-494.73%	-351.02%	-225.66%	-100.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,714	13,350	66,238	46,222	30,857	13,106	-46,444	-
YoY %	107.60%	-79.85%	43.30%	49.79%	135.44%	128.22%	-	-
Horiz. %	-59.67%	-28.74%	-142.62%	-99.52%	-66.44%	-28.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.60%	30.80%	28.55%	29.69%	28.44%	29.65%	212.74%	-
YoY %	9.09%	7.88%	-3.84%	4.40%	-4.08%	-86.06%	-	-
Horiz. %	15.79%	14.48%	13.42%	13.96%	13.37%	13.94%	100.00%	-
Total Cost	487,461	111,081	1,196,384	767,503	487,083	200,168	1,080,367	-41.20%
YoY %	338.83%	-90.72%	55.88%	57.57%	143.34%	-81.47%	-	-
Horiz. %	45.12%	10.28%	110.74%	71.04%	45.08%	18.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	389,879	389,699	374,109	365,859	347,316	344,778	331,289	11.47%
YoY %	0.05%	4.17%	2.25%	5.34%	0.74%	4.07%	-	-
Horiz. %	117.69%	117.63%	112.93%	110.43%	104.84%	104.07%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	16,816	-	26,803	26,775	13,314	13,407	36,636	-40.52%
YoY %	0.00%	-	0.10%	101.10%	-0.69%	-63.40%	-	-
Horiz. %	45.90%	-	73.16%	73.08%	36.34%	36.60%	100.00%	-
Div Payout %	60.68%	-	40.47%	57.93%	43.15%	102.30%	0.00%	-
YoY %	0.00%	-	-30.14%	34.25%	-57.82%	0.00%	-	-
Horiz. %	59.32%	-	39.56%	56.63%	42.18%	100.00%	-	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	389,879	389,699	374,109	365,859	347,316	344,778	331,289	11.47%
YoY %	0.05%	4.17%	2.25%	5.34%	0.74%	4.07%	-	-
Horiz. %	117.69%	117.63%	112.93%	110.43%	104.84%	104.07%	100.00%	-
NOSH	336,334	335,427	335,042	334,699	332,869	335,191	333,054	0.65%
YoY %	0.27%	0.11%	0.10%	0.55%	-0.69%	0.64%	-	-
Horiz. %	100.98%	100.71%	100.60%	100.49%	99.94%	100.64%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	6.86%	12.60%	7.21%	7.92%	8.01%	8.62%	-1.77%	-
YoY %	-45.56%	74.76%	-8.96%	-1.12%	-7.08%	587.01%	-	-
Horiz. %	-387.57%	-711.86%	-407.34%	-447.46%	-452.54%	-487.01%	100.00%	-
ROE	7.11%	3.43%	17.71%	12.63%	8.88%	3.80%	-14.02%	-
YoY %	107.29%	-80.63%	40.22%	42.23%	133.68%	127.10%	-	-
Horiz. %	-50.71%	-24.47%	-126.32%	-90.09%	-63.34%	-27.10%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	155.60	37.89	384.84	249.02	159.07	65.35	318.74	-38.02%
YoY %	310.66%	-90.15%	54.54%	56.55%	143.41%	-79.50%	-	-
Horiz. %	48.82%	11.89%	120.74%	78.13%	49.91%	20.50%	100.00%	-
EPS	8.24	3.98	19.77	13.81	9.27	3.91	-13.95	-
YoY %	107.04%	-79.87%	43.16%	48.98%	137.08%	128.03%	-	-
Horiz. %	-59.07%	-28.53%	-141.72%	-99.00%	-66.45%	-28.03%	100.00%	-
DPS	5.00	0.00	8.00	8.00	4.00	4.00	11.00	-40.91%
YoY %	0.00%	0.00%	0.00%	100.00%	0.00%	-63.64%	-	-
Horiz. %	45.45%	0.00%	72.73%	72.73%	36.36%	36.36%	100.00%	-
NAPS	1.1592	1.1618	1.1166	1.0931	1.0434	1.0286	0.9947	10.75%
YoY %	-0.22%	4.05%	2.15%	4.76%	1.44%	3.41%	-	-
Horiz. %	116.54%	116.80%	112.25%	109.89%	104.90%	103.41%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 334,749
RPS	105.64	25.66	260.27	168.25	106.88	44.22	214.29	-37.62%
YoY %	311.69%	-90.14%	54.69%	57.42%	141.70%	-79.36%	-	-
Horiz. %	49.30%	11.97%	121.46%	78.52%	49.88%	20.64%	100.00%	-
EPS	5.59	2.69	13.37	9.33	6.23	2.65	-9.38	-
YoY %	107.81%	-79.88%	43.30%	49.76%	135.09%	128.25%	-	-
Horiz. %	-59.59%	-28.68%	-142.54%	-99.47%	-66.42%	-28.25%	100.00%	-
DPS	3.39	0.00	5.41	5.41	2.69	2.71	7.40	-40.60%
YoY %	0.00%	0.00%	0.00%	101.12%	-0.74%	-63.38%	-	-
Horiz. %	45.81%	0.00%	73.11%	73.11%	36.35%	36.62%	100.00%	-
NAPS	0.787	0.7866	0.7552	0.7385	0.7011	0.696	0.6687	11.48%
YoY %	0.05%	4.16%	2.26%	5.33%	0.73%	4.08%	-	-
Horiz. %	117.69%	117.63%	112.94%	110.44%	104.85%	104.08%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	1.64	1.54	1.61	1.67	1.82	1.60	1.42	-
P/RPS	1.05	4.06	0.42	0.67	1.14	2.45	0.45	76.01%
YoY %	-74.14%	866.67%	-37.31%	-41.23%	-53.47%	444.44%	-	-
Horiz. %	233.33%	902.22%	93.33%	148.89%	253.33%	544.44%	100.00%	-
P/EPS	19.90	38.69	8.14	12.09	19.63	40.92	-10.18	-
YoY %	-48.57%	375.31%	-32.67%	-38.41%	-52.03%	501.96%	-	-
Horiz. %	-195.48%	-380.06%	-79.96%	-118.76%	-192.83%	-401.96%	100.00%	-
EY	5.02	2.58	12.28	8.27	5.09	2.44	-9.82	-
YoY %	94.57%	-78.99%	48.49%	62.48%	108.61%	124.85%	-	-
Horiz. %	-51.12%	-26.27%	-125.05%	-84.22%	-51.83%	-24.85%	100.00%	-
DY	3.05	0.00	4.97	4.79	2.20	2.50	7.75	-46.32%
YoY %	0.00%	0.00%	3.76%	117.73%	-12.00%	-67.74%	-	-
Horiz. %	39.35%	0.00%	64.13%	61.81%	28.39%	32.26%	100.00%	-
P/NAPS	1.41	1.33	1.44	1.53	1.74	1.56	1.43	-0.93%
YoY %	6.02%	-7.64%	-5.88%	-12.07%	11.54%	9.09%	-	-
Horiz. %	98.60%	93.01%	100.70%	106.99%	121.68%	109.09%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	08/09/16	25/05/16	24/02/16	24/11/15	26/08/15	27/05/15	27/02/15	-
Price	1.58	1.70	1.50	1.64	1.45	1.82	1.73	-
P/RPS	1.02	4.49	0.39	0.66	0.91	2.78	0.54	52.86%
YoY %	-77.28%	1,051.28%	-40.91%	-27.47%	-67.27%	414.81%	-	-
Horiz. %	188.89%	831.48%	72.22%	122.22%	168.52%	514.81%	100.00%	-
P/EPS	19.17	42.71	7.59	11.88	15.64	46.55	-12.41	-
YoY %	-55.12%	462.71%	-36.11%	-24.04%	-66.40%	475.10%	-	-
Horiz. %	-154.47%	-344.16%	-61.16%	-95.73%	-126.03%	-375.10%	100.00%	-
EY	5.22	2.34	13.18	8.42	6.39	2.15	-8.06	-
YoY %	123.08%	-82.25%	56.53%	31.77%	197.21%	126.67%	-	-
Horiz. %	-64.76%	-29.03%	-163.52%	-104.47%	-79.28%	-26.67%	100.00%	-
DY	3.16	0.00	5.33	4.88	2.76	2.20	6.36	-37.29%
YoY %	0.00%	0.00%	9.22%	76.81%	25.45%	-65.41%	-	-
Horiz. %	49.69%	0.00%	83.81%	76.73%	43.40%	34.59%	100.00%	-
P/NAPS	1.36	1.46	1.34	1.50	1.39	1.77	1.74	-15.16%
YoY %	-6.85%	8.96%	-10.67%	7.91%	-21.47%	1.72%	-	-
Horiz. %	78.16%	83.91%	77.01%	86.21%	79.89%	101.72%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos