[PRTASCO] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -526.91%
YoY- -631.91%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 310,438 219,056 393,907 318,985 200,931 147,750 387,994 -13.84%
PBT 32,422 26,848 17,312 -51,537 29,189 21,706 34,751 -4.53%
Tax -8,899 -7,960 -11,807 -9,724 -7,745 -6,188 -10,493 -10.42%
NP 23,523 18,888 5,505 -61,261 21,444 15,518 24,258 -2.03%
-
NP to SH 17,751 13,106 -4,069 -69,180 16,205 10,600 15,405 9.93%
-
Tax Rate 27.45% 29.65% 68.20% - 26.53% 28.51% 30.19% -
Total Cost 286,915 200,168 388,402 380,246 179,487 132,232 363,736 -14.66%
-
Net Worth 348,802 344,778 333,380 358,484 446,489 425,542 308,135 8.64%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 13,407 - 16,734 - 19,690 - -
Div Payout % - 102.30% - 0.00% - 185.76% - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 348,802 344,778 333,380 358,484 446,489 425,542 308,135 8.64%
NOSH 334,293 335,191 334,451 334,687 334,123 328,173 308,135 5.59%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.58% 8.62% 1.40% -19.20% 10.67% 10.50% 6.25% -
ROE 5.09% 3.80% -1.22% -19.30% 3.63% 2.49% 5.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 92.86 65.35 117.78 95.31 60.14 45.02 125.92 -18.42%
EPS 5.31 3.91 -1.21 -20.67 4.85 3.23 4.93 5.08%
DPS 0.00 4.00 0.00 5.00 0.00 6.00 0.00 -
NAPS 1.0434 1.0286 0.9968 1.0711 1.3363 1.2967 1.00 2.88%
Adjusted Per Share Value based on latest NOSH - 334,687
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 62.67 44.22 79.51 64.39 40.56 29.82 78.32 -13.84%
EPS 3.58 2.65 -0.82 -13.96 3.27 2.14 3.11 9.86%
DPS 0.00 2.71 0.00 3.38 0.00 3.97 0.00 -
NAPS 0.7041 0.696 0.673 0.7236 0.9013 0.859 0.622 8.64%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.82 1.60 1.42 1.67 1.97 1.91 1.38 -
P/RPS 1.96 2.45 1.21 1.75 3.28 4.24 1.10 47.13%
P/EPS 34.27 40.92 -116.72 -8.08 40.62 59.13 27.60 15.56%
EY 2.92 2.44 -0.86 -12.38 2.46 1.69 3.62 -13.38%
DY 0.00 2.50 0.00 2.99 0.00 3.14 0.00 -
P/NAPS 1.74 1.56 1.42 1.56 1.47 1.47 1.38 16.76%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 27/05/15 27/02/15 25/11/14 29/08/14 27/05/14 24/02/14 -
Price 1.45 1.82 1.73 1.69 1.64 1.95 1.55 -
P/RPS 1.56 2.78 1.47 1.77 2.73 4.33 1.23 17.22%
P/EPS 27.31 46.55 -142.20 -8.18 33.81 60.37 31.00 -8.12%
EY 3.66 2.15 -0.70 -12.23 2.96 1.66 3.23 8.71%
DY 0.00 2.20 0.00 2.96 0.00 3.08 0.00 -
P/NAPS 1.39 1.77 1.74 1.58 1.23 1.50 1.55 -7.02%

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