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

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	823,575	581,367	354,904	166,283	892,342	634,537	399,653	61.72%
YoY %	41.66%	63.81%	113.43%	-81.37%	40.63%	58.77%	-	-
Horiz. %	206.07%	145.47%	88.80%	41.61%	223.28%	158.77%	100.00%	-
PBT	34,608	27,484	17,670	7,753	-23,834	16,045	7,738	170.71%
YoY %	25.92%	55.54%	127.91%	132.53%	-248.54%	107.35%	-	-
Horiz. %	447.25%	355.18%	228.35%	100.19%	-308.01%	207.35%	100.00%	-
Tax	-15,542	-14,342	-9,014	-3,687	-13,195	-11,547	-6,857	72.29%
YoY %	-8.37%	-59.11%	-144.48%	72.06%	-14.27%	-68.40%	-	-
Horiz. %	226.66%	209.16%	131.46%	53.77%	192.43%	168.40%	100.00%	-
NP	19,066	13,142	8,656	4,066	-37,029	4,498	881	672.24%
YoY %	45.08%	51.83%	112.89%	110.98%	-923.23%	410.56%	-	-
Horiz. %	2,164.13%	1,491.71%	982.52%	461.52%	-4,203.06%	510.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,990	4,947	3,988	1,229	-48,548	-3,901	-3,100	-
YoY %	21.08%	24.05%	224.49%	102.53%	-1,144.50%	-25.84%	-	-
Horiz. %	-193.23%	-159.58%	-128.65%	-39.65%	1,566.06%	125.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	44.91%	52.18%	51.01%	47.56%	-	71.97%	88.61%	-
YoY %	-13.93%	2.29%	7.25%	0.00%	-	-18.78%	-	-
Horiz. %	50.68%	58.89%	57.57%	53.67%	-	81.22%	100.00%	-
Total Cost	804,509	568,225	346,248	162,217	929,371	630,039	398,772	59.45%
YoY %	41.58%	64.11%	113.45%	-82.55%	47.51%	57.99%	-	-
Horiz. %	201.75%	142.49%	86.83%	40.68%	233.06%	157.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	332,676	334,016	333,799	334,791	333,286	357,819	371,478	-7.07%
YoY %	-0.40%	0.07%	-0.30%	0.45%	-6.86%	-3.68%	-	-
Horiz. %	89.55%	89.92%	89.86%	90.12%	89.72%	96.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	5,850	5,858	2,933	2,944	12,371	12,372	-	-
YoY %	-0.14%	99.73%	-0.37%	-76.20%	-0.01%	0.00%	-	-
Horiz. %	47.28%	47.35%	23.71%	23.80%	99.99%	100.00%	-	-
Div Payout %	97.66%	118.42%	73.55%	239.62%	0.00%	0.00%	-	-
YoY %	-17.53%	61.01%	-69.31%	0.00%	0.00%	0.00%	-	-
Horiz. %	40.76%	49.42%	30.69%	100.00%	-	-	-	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	332,676	334,016	333,799	334,791	333,286	357,819	371,478	-7.07%
YoY %	-0.40%	0.07%	-0.30%	0.45%	-6.86%	-3.68%	-	-
Horiz. %	89.55%	89.92%	89.86%	90.12%	89.72%	96.32%	100.00%	-
NOSH	495,392	495,392	495,392	495,392	495,392	495,392	495,392	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	2.32%	2.26%	2.44%	2.45%	-4.15%	0.71%	0.22%	-
YoY %	2.65%	-7.38%	-0.41%	159.04%	-684.51%	222.73%	-	-
Horiz. %	1,054.55%	1,027.27%	1,109.09%	1,113.64%	-1,886.36%	322.73%	100.00%	-
ROE	1.80%	1.48%	1.19%	0.37%	-14.57%	-1.09%	-0.83%	-
YoY %	21.62%	24.37%	221.62%	102.54%	-1,236.70%	-31.33%	-	-
Horiz. %	-216.87%	-178.31%	-143.37%	-44.58%	1,755.42%	131.33%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	168.94	119.09	72.60	33.88	180.32	128.21	80.75	63.35%
YoY %	41.86%	64.04%	114.29%	-81.21%	40.64%	58.77%	-	-
Horiz. %	209.21%	147.48%	89.91%	41.96%	223.31%	158.77%	100.00%	-
EPS	1.23	1.00	0.81	0.25	-9.81	-0.79	-0.63	-
YoY %	23.00%	23.46%	224.00%	102.55%	-1,141.77%	-25.40%	-	-
Horiz. %	-195.24%	-158.73%	-128.57%	-39.68%	1,557.14%	125.40%	100.00%	-
DPS	1.20	1.20	0.60	0.60	2.50	2.50	0.00	-
YoY %	0.00%	100.00%	0.00%	-76.00%	0.00%	0.00%	-	-
Horiz. %	48.00%	48.00%	24.00%	24.00%	100.00%	100.00%	-	-
NAPS	0.6824	0.6842	0.6828	0.6821	0.6735	0.723	0.7506	-6.13%
YoY %	-0.26%	0.21%	0.10%	1.28%	-6.85%	-3.68%	-	-
Horiz. %	90.91%	91.15%	90.97%	90.87%	89.73%	96.32%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 495,392
RPS	171.03	120.73	73.70	34.53	185.31	131.77	82.99	61.73%
YoY %	41.66%	63.81%	113.44%	-81.37%	40.63%	58.78%	-	-
Horiz. %	206.09%	145.48%	88.81%	41.61%	223.29%	158.78%	100.00%	-
EPS	1.24	1.03	0.83	0.26	-10.08	-0.81	-0.64	-
YoY %	20.39%	24.10%	219.23%	102.58%	-1,144.44%	-26.56%	-	-
Horiz. %	-193.75%	-160.94%	-129.69%	-40.62%	1,575.00%	126.56%	100.00%	-
DPS	1.21	1.22	0.61	0.61	2.57	2.57	0.00	-
YoY %	-0.82%	100.00%	0.00%	-76.26%	0.00%	0.00%	-	-
Horiz. %	47.08%	47.47%	23.74%	23.74%	100.00%	100.00%	-	-
NAPS	0.6908	0.6936	0.6932	0.6952	0.6921	0.7431	0.7714	-7.07%
YoY %	-0.40%	0.06%	-0.29%	0.45%	-6.86%	-3.67%	-	-
Horiz. %	89.55%	89.91%	89.86%	90.12%	89.72%	96.33%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	15.00%	-44.44%	-53.85%	550.00%	-57.14%	-51.72%	-	-
Horiz. %	39.66%	34.48%	62.07%	134.48%	20.69%	48.28%	100.00%	-
P/EPS	32.15	23.68	31.87	105.83	-2.19	-46.31	-74.24	-
YoY %	35.77%	-25.70%	-69.89%	4,932.42%	95.27%	37.62%	-	-
Horiz. %	-43.31%	-31.90%	-42.93%	-142.55%	2.95%	62.38%	100.00%	-
EY	3.11	4.22	3.14	0.94	-45.63	-2.16	-1.35	-
YoY %	-26.30%	34.39%	234.04%	102.06%	-2,012.50%	-60.00%	-	-
Horiz. %	-230.37%	-312.59%	-232.59%	-69.63%	3,380.00%	160.00%	100.00%	-
DY	3.04	5.00	2.31	2.26	11.63	6.85	0.00	-
YoY %	-39.20%	116.45%	2.21%	-80.57%	69.78%	0.00%	-	-
Horiz. %	44.38%	72.99%	33.72%	32.99%	169.78%	100.00%	-	-
P/NAPS	0.58	0.35	0.38	0.39	0.32	0.50	0.62	-4.33%
YoY %	65.71%	-7.89%	-2.56%	21.88%	-36.00%	-19.35%	-	-
Horiz. %	93.55%	56.45%	61.29%	62.90%	51.61%	80.65%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-19.23%	-27.78%	-50.00%	453.85%	-51.85%	-56.45%	-	-
Horiz. %	33.87%	41.94%	58.06%	116.13%	20.97%	43.55%	100.00%	-
P/EPS	28.89	30.10	31.87	97.85	-2.45	-43.77	-79.82	-
YoY %	-4.02%	-5.55%	-67.43%	4,093.88%	94.40%	45.16%	-	-
Horiz. %	-36.19%	-37.71%	-39.93%	-122.59%	3.07%	54.84%	100.00%	-
EY	3.46	3.32	3.14	1.02	-40.88	-2.28	-1.25	-
YoY %	4.22%	5.73%	207.84%	102.50%	-1,692.98%	-82.40%	-	-
Horiz. %	-276.80%	-265.60%	-251.20%	-81.60%	3,270.40%	182.40%	100.00%	-
DY	3.38	3.93	2.31	2.45	10.42	7.25	0.00	-
YoY %	-13.99%	70.13%	-5.71%	-76.49%	43.72%	0.00%	-	-
Horiz. %	46.62%	54.21%	31.86%	33.79%	143.72%	100.00%	-	-
P/NAPS	0.52	0.45	0.38	0.36	0.36	0.48	0.67	-15.50%
YoY %	15.56%	18.42%	5.56%	0.00%	-25.00%	-28.36%	-	-
Horiz. %	77.61%	67.16%	56.72%	53.73%	53.73%	71.64%	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