[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 102.53%
YoY- 157.4%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 823,575 581,367 354,904 166,283 892,342 634,537 399,653 61.72%
PBT 34,608 27,484 17,670 7,753 -23,834 16,045 7,738 170.71%
Tax -15,542 -14,342 -9,014 -3,687 -13,195 -11,547 -6,857 72.29%
NP 19,066 13,142 8,656 4,066 -37,029 4,498 881 672.24%
-
NP to SH 5,990 4,947 3,988 1,229 -48,548 -3,901 -3,100 -
-
Tax Rate 44.91% 52.18% 51.01% 47.56% - 71.97% 88.61% -
Total Cost 804,509 568,225 346,248 162,217 929,371 630,039 398,772 59.45%
-
Net Worth 332,676 334,016 333,799 334,791 333,286 357,819 371,478 -7.07%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,850 5,858 2,933 2,944 12,371 12,372 - -
Div Payout % 97.66% 118.42% 73.55% 239.62% 0.00% 0.00% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 332,676 334,016 333,799 334,791 333,286 357,819 371,478 -7.07%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.32% 2.26% 2.44% 2.45% -4.15% 0.71% 0.22% -
ROE 1.80% 1.48% 1.19% 0.37% -14.57% -1.09% -0.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 168.94 119.09 72.60 33.88 180.32 128.21 80.75 63.35%
EPS 1.23 1.00 0.81 0.25 -9.81 -0.79 -0.63 -
DPS 1.20 1.20 0.60 0.60 2.50 2.50 0.00 -
NAPS 0.6824 0.6842 0.6828 0.6821 0.6735 0.723 0.7506 -6.13%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 166.25 117.35 71.64 33.57 180.13 128.09 80.67 61.73%
EPS 1.21 1.00 0.81 0.25 -9.80 -0.79 -0.63 -
DPS 1.18 1.18 0.59 0.59 2.50 2.50 0.00 -
NAPS 0.6715 0.6742 0.6738 0.6758 0.6728 0.7223 0.7499 -7.07%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.395 0.24 0.26 0.265 0.215 0.365 0.465 -
P/RPS 0.23 0.20 0.36 0.78 0.12 0.28 0.58 -45.93%
P/EPS 32.15 23.68 31.87 105.83 -2.19 -46.31 -74.24 -
EY 3.11 4.22 3.14 0.94 -45.63 -2.16 -1.35 -
DY 3.04 5.00 2.31 2.26 11.63 6.85 0.00 -
P/NAPS 0.58 0.35 0.38 0.39 0.32 0.50 0.62 -4.33%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 28/05/19 27/02/19 27/11/18 28/08/18 -
Price 0.355 0.305 0.26 0.245 0.24 0.345 0.50 -
P/RPS 0.21 0.26 0.36 0.72 0.13 0.27 0.62 -51.31%
P/EPS 28.89 30.10 31.87 97.85 -2.45 -43.77 -79.82 -
EY 3.46 3.32 3.14 1.02 -40.88 -2.28 -1.25 -
DY 3.38 3.93 2.31 2.45 10.42 7.25 0.00 -
P/NAPS 0.52 0.45 0.38 0.36 0.36 0.48 0.67 -15.50%

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