[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 100.33%
YoY- 103.29%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,110,284 706,835 398,467 208,924 1,002,105 683,657 307,121 134.99%
PBT 53,497 31,735 16,078 6,546 14,057 25,744 8,749 233.28%
Tax -15,577 -8,036 -2,948 -3,391 -20,868 -16,153 -6,477 79.21%
NP 37,920 23,699 13,130 3,155 -6,811 9,591 2,272 549.75%
-
NP to SH 16,227 9,459 6,494 82 -24,730 -4,648 -4,229 -
-
Tax Rate 29.12% 25.32% 18.34% 51.80% 148.45% 62.74% 74.03% -
Total Cost 1,072,364 683,136 385,337 205,769 1,008,916 674,066 304,849 130.76%
-
Net Worth 335,628 314,142 311,155 305,856 305,567 326,220 325,689 2.01%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 335,628 314,142 311,155 305,856 305,567 326,220 325,689 2.01%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.42% 3.35% 3.30% 1.51% -0.68% 1.40% 0.74% -
ROE 4.83% 3.01% 2.09% 0.03% -8.09% -1.42% -1.30% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 230.47 146.73 82.71 43.37 208.02 141.54 63.59 135.39%
EPS 3.37 1.96 1.35 0.02 -5.13 -0.96 -0.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6967 0.6521 0.6459 0.6349 0.6343 0.6754 0.6743 2.19%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 224.12 142.68 80.43 42.17 202.29 138.00 62.00 134.98%
EPS 3.28 1.91 1.31 0.02 -4.99 -0.94 -0.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6775 0.6341 0.6281 0.6174 0.6168 0.6585 0.6574 2.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.21 0.23 0.23 0.26 0.32 0.215 0.245 -
P/RPS 0.09 0.16 0.28 0.60 0.15 0.15 0.39 -62.27%
P/EPS 6.23 11.71 17.06 1,527.47 -6.23 -22.34 -27.98 -
EY 16.04 8.54 5.86 0.07 -16.04 -4.48 -3.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.36 0.41 0.50 0.32 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 27/09/21 27/05/21 05/04/21 26/11/20 26/08/20 -
Price 0.195 0.215 0.235 0.225 0.265 0.22 0.22 -
P/RPS 0.08 0.15 0.28 0.52 0.13 0.16 0.35 -62.51%
P/EPS 5.79 10.95 17.43 1,321.85 -5.16 -22.86 -25.13 -
EY 17.27 9.13 5.74 0.08 -19.37 -4.37 -3.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.36 0.35 0.42 0.33 0.33 -10.34%

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