[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.39%
YoY- -28.84%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 634,537 399,653 157,470 966,784 653,161 351,934 132,172 184.31%
PBT 16,045 7,738 4,346 71,675 45,334 22,990 6,724 78.47%
Tax -11,547 -6,857 -3,058 -21,232 -11,887 -6,420 -1,708 257.12%
NP 4,498 881 1,288 50,443 33,447 16,570 5,016 -7.00%
-
NP to SH -3,901 -3,100 -2,141 30,162 21,485 11,197 3,298 -
-
Tax Rate 71.97% 88.61% 70.36% 29.62% 26.22% 27.93% 25.40% -
Total Cost 630,039 398,772 156,182 916,341 619,714 335,364 127,156 190.35%
-
Net Worth 357,819 371,478 373,176 398,164 403,678 401,939 395,746 -6.49%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 12,372 - - 25,452 12,726 - - -
Div Payout % 0.00% - - 84.39% 59.23% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 357,819 371,478 373,176 398,164 403,678 401,939 395,746 -6.49%
NOSH 495,392 495,392 424,692 424,692 424,692 424,692 424,692 10.80%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 0.71% 0.22% 0.82% 5.22% 5.12% 4.71% 3.80% -
ROE -1.09% -0.83% -0.57% 7.58% 5.32% 2.79% 0.83% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.21 80.75 37.12 227.90 153.97 82.96 31.16 156.55%
EPS -0.79 -0.63 -0.50 7.11 5.07 2.64 0.78 -
DPS 2.50 0.00 0.00 6.00 3.00 0.00 0.00 -
NAPS 0.723 0.7506 0.8797 0.9386 0.9516 0.9475 0.9329 -15.61%
Adjusted Per Share Value based on latest NOSH - 424,692
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 128.09 80.67 31.79 195.16 131.85 71.04 26.68 184.31%
EPS -0.79 -0.63 -0.43 6.09 4.34 2.26 0.67 -
DPS 2.50 0.00 0.00 5.14 2.57 0.00 0.00 -
NAPS 0.7223 0.7499 0.7533 0.8037 0.8149 0.8114 0.7989 -6.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.365 0.465 0.95 1.05 1.08 1.04 1.10 -
P/RPS 0.28 0.58 2.56 0.46 0.70 1.25 3.53 -81.51%
P/EPS -46.31 -74.24 -188.23 14.77 21.32 39.40 141.49 -
EY -2.16 -1.35 -0.53 6.77 4.69 2.54 0.71 -
DY 6.85 0.00 0.00 5.71 2.78 0.00 0.00 -
P/NAPS 0.50 0.62 1.08 1.12 1.13 1.10 1.18 -43.55%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 28/08/18 30/05/18 27/02/18 29/11/17 25/08/17 25/05/17 -
Price 0.345 0.50 0.57 1.05 1.07 1.04 0.995 -
P/RPS 0.27 0.62 1.54 0.46 0.69 1.25 3.19 -80.69%
P/EPS -43.77 -79.82 -112.94 14.77 21.13 39.40 127.98 -
EY -2.28 -1.25 -0.89 6.77 4.73 2.54 0.78 -
DY 7.25 0.00 0.00 5.71 2.80 0.00 0.00 -
P/NAPS 0.48 0.67 0.65 1.12 1.12 1.10 1.07 -41.37%

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