[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Cumulative Result
Revenue	695,985	450,438	274,910	121,940	771,051	490,843	327,004	65.23%
YoY %	54.51%	63.85%	125.45%	-84.19%	57.09%	50.10%	-	-
Horiz. %	212.84%	137.75%	84.07%	37.29%	235.79%	150.10%	100.00%	-
PBT	72,204	48,130	32,397	11,796	94,124	71,300	41,560	44.37%
YoY %	50.02%	48.56%	174.64%	-87.47%	32.01%	71.56%	-	-
Horiz. %	173.73%	115.81%	77.95%	28.38%	226.48%	171.56%	100.00%	-
Tax	-23,962	-17,777	-12,115	-5,531	-30,499	-19,089	-11,073	67.06%
YoY %	-34.79%	-46.74%	-119.04%	81.86%	-59.77%	-72.39%	-	-
Horiz. %	216.40%	160.54%	109.41%	49.95%	275.44%	172.39%	100.00%	-
NP	48,242	30,353	20,282	6,265	63,625	52,211	30,487	35.67%
YoY %	58.94%	49.65%	223.74%	-90.15%	21.86%	71.26%	-	-
Horiz. %	158.24%	99.56%	66.53%	20.55%	208.70%	171.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,828	19,544	13,428	3,604	47,067	35,355	19,995	36.21%
YoY %	62.85%	45.55%	272.59%	-92.34%	33.13%	76.82%	-	-
Horiz. %	159.18%	97.74%	67.16%	18.02%	235.39%	176.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.19%	36.94%	37.40%	46.89%	32.40%	26.77%	26.64%	-
YoY %	-10.15%	-1.23%	-20.24%	44.72%	21.03%	0.49%	-	-
Horiz. %	124.59%	138.66%	140.39%	176.01%	121.62%	100.49%	100.00%	-
Total Cost	647,743	420,085	254,628	115,675	707,426	438,632	296,517	68.11%
YoY %	54.19%	64.98%	120.12%	-83.65%	61.28%	47.93%	-	-
Horiz. %	218.45%	141.67%	85.87%	39.01%	238.58%	147.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	358,329	357,931	356,153	356,498	355,763	356,011	341,131	3.32%
YoY %	0.11%	0.50%	-0.10%	0.21%	-0.07%	4.36%	-	-
Horiz. %	105.04%	104.92%	104.40%	104.50%	104.29%	104.36%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Dividend
Div	26,701	11,862	-	14,892	29,669	14,830	14,833	47.82%
YoY %	125.10%	0.00%	-	-49.81%	100.06%	-0.02%	-	-
Horiz. %	180.01%	79.97%	-	100.40%	200.02%	99.98%	100.00%	-
Div Payout %	83.89%	60.70%	-	413.22%	63.04%	41.95%	74.18%	-
YoY %	38.20%	0.00%	-	555.49%	50.27%	-43.45%	-	-
Horiz. %	113.09%	81.83%	-	557.05%	84.98%	56.55%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Equity
Net Worth	358,329	357,931	356,153	356,498	355,763	356,011	341,131	3.32%
YoY %	0.11%	0.50%	-0.10%	0.21%	-0.07%	4.36%	-	-
Horiz. %	105.04%	104.92%	104.40%	104.50%	104.29%	104.36%	100.00%	-
NOSH	296,679	296,570	296,423	297,851	296,692	296,602	296,661	0.00%
YoY %	0.04%	0.05%	-0.48%	0.39%	0.03%	-0.02%	-	-
Horiz. %	100.01%	99.97%	99.92%	100.40%	100.01%	99.98%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Ratio Analysis
NP Margin	6.93%	6.74%	7.38%	5.14%	8.25%	10.64%	9.32%	-
YoY %	2.82%	-8.67%	43.58%	-37.70%	-22.46%	14.16%	-	-
Horiz. %	74.36%	72.32%	79.18%	55.15%	88.52%	114.16%	100.00%	-
ROE	8.88%	5.46%	3.77%	1.01%	13.23%	9.93%	5.86%	-
YoY %	62.64%	44.83%	273.27%	-92.37%	33.23%	69.45%	-	-
Horiz. %	151.54%	93.17%	64.33%	17.24%	225.77%	169.45%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Per Share
RPS	234.59	151.88	92.74	40.94	259.88	165.49	110.23	65.22%
YoY %	54.46%	63.77%	126.53%	-84.25%	57.04%	50.13%	-	-
Horiz. %	212.82%	137.78%	84.13%	37.14%	235.76%	150.13%	100.00%	-
EPS	10.70	6.59	4.53	1.21	15.87	11.92	6.74	35.97%
YoY %	62.37%	45.47%	274.38%	-92.38%	33.14%	76.85%	-	-
Horiz. %	158.75%	97.77%	67.21%	17.95%	235.46%	176.85%	100.00%	-
DPS	9.00	4.00	0.00	5.00	10.00	5.00	5.00	47.81%
YoY %	125.00%	0.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	180.00%	80.00%	0.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	1.2078	1.2069	1.2015	1.1969	1.1991	1.2003	1.1499	3.32%
YoY %	0.07%	0.45%	0.38%	-0.18%	-0.10%	4.38%	-	-
Horiz. %	105.04%	104.96%	104.49%	104.09%	104.28%	104.38%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 297,851
RPS	140.49	90.93	55.49	24.61	155.64	99.08	66.01	65.23%
YoY %	54.50%	63.87%	125.48%	-84.19%	57.09%	50.10%	-	-
Horiz. %	212.83%	137.75%	84.06%	37.28%	235.78%	150.10%	100.00%	-
EPS	6.42	3.95	2.71	0.73	9.50	7.14	4.04	36.06%
YoY %	62.53%	45.76%	271.23%	-92.32%	33.05%	76.73%	-	-
Horiz. %	158.91%	97.77%	67.08%	18.07%	235.15%	176.73%	100.00%	-
DPS	5.39	2.39	0.00	3.01	5.99	2.99	2.99	47.96%
YoY %	125.52%	0.00%	0.00%	-49.75%	100.33%	0.00%	-	-
Horiz. %	180.27%	79.93%	0.00%	100.67%	200.33%	100.00%	100.00%	-
NAPS	0.7233	0.7225	0.7189	0.7196	0.7181	0.7186	0.6886	3.32%
YoY %	0.11%	0.50%	-0.10%	0.21%	-0.07%	4.36%	-	-
Horiz. %	105.04%	104.92%	104.40%	104.50%	104.28%	104.36%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	-
Price	0.89	0.96	1.01	1.08	1.09	1.04	1.00	-
P/RPS	0.38	0.63	1.09	2.64	0.42	0.63	0.91	-44.04%
YoY %	-39.68%	-42.20%	-58.71%	528.57%	-33.33%	-30.77%	-	-
Horiz. %	41.76%	69.23%	119.78%	290.11%	46.15%	69.23%	100.00%	-
P/EPS	8.30	14.57	22.30	89.26	6.87	8.72	14.84	-32.04%
YoY %	-43.03%	-34.66%	-75.02%	1,199.27%	-21.22%	-41.24%	-	-
Horiz. %	55.93%	98.18%	150.27%	601.48%	46.29%	58.76%	100.00%	-
EY	12.05	6.86	4.49	1.12	14.55	11.46	6.74	47.14%
YoY %	75.66%	52.78%	300.89%	-92.30%	26.96%	70.03%	-	-
Horiz. %	178.78%	101.78%	66.62%	16.62%	215.88%	170.03%	100.00%	-
DY	10.11	4.17	0.00	4.63	9.17	4.81	5.00	59.69%
YoY %	142.45%	0.00%	0.00%	-49.51%	90.64%	-3.80%	-	-
Horiz. %	202.20%	83.40%	0.00%	92.60%	183.40%	96.20%	100.00%	-
P/NAPS	0.74	0.80	0.84	0.90	0.91	0.87	0.87	-10.20%
YoY %	-7.50%	-4.76%	-6.67%	-1.10%	4.60%	0.00%	-	-
Horiz. %	85.06%	91.95%	96.55%	103.45%	104.60%	100.00%	100.00%	-

	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	27/02/12	23/11/11	23/08/11	25/05/11	28/02/11	24/11/10	24/08/10	-
Price	0.94	0.96	0.97	1.16	1.08	1.06	1.04	-
P/RPS	0.40	0.63	1.05	2.83	0.42	0.64	0.94	-43.33%
YoY %	-36.51%	-40.00%	-62.90%	573.81%	-34.38%	-31.91%	-	-
Horiz. %	42.55%	67.02%	111.70%	301.06%	44.68%	68.09%	100.00%	-
P/EPS	8.76	14.57	21.41	95.87	6.81	8.89	15.43	-31.36%
YoY %	-39.88%	-31.95%	-77.67%	1,307.78%	-23.40%	-42.38%	-	-
Horiz. %	56.77%	94.43%	138.76%	621.32%	44.13%	57.62%	100.00%	-
EY	11.41	6.86	4.67	1.04	14.69	11.25	6.48	45.66%
YoY %	66.33%	46.90%	349.04%	-92.92%	30.58%	73.61%	-	-
Horiz. %	176.08%	105.86%	72.07%	16.05%	226.70%	173.61%	100.00%	-
DY	9.57	4.17	0.00	4.31	9.26	4.72	4.81	57.99%
YoY %	129.50%	0.00%	0.00%	-53.46%	96.19%	-1.87%	-	-
Horiz. %	198.96%	86.69%	0.00%	89.60%	192.52%	98.13%	100.00%	-
P/NAPS	0.78	0.80	0.81	0.97	0.90	0.88	0.90	-9.07%
YoY %	-2.50%	-1.23%	-16.49%	7.78%	2.27%	-2.22%	-	-
Horiz. %	86.67%	88.89%	90.00%	107.78%	100.00%	97.78%	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