[PRTASCO] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -31.19%
YoY- 116.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 393,907 318,985 200,931 147,750 387,994 250,981 196,018 59.04%
PBT 17,312 -51,537 29,189 21,706 34,751 30,387 24,056 -19.64%
Tax -11,807 -9,724 -7,745 -6,188 -10,493 -8,582 -6,306 51.73%
NP 5,505 -61,261 21,444 15,518 24,258 21,805 17,750 -54.08%
-
NP to SH -4,069 -69,180 16,205 10,600 15,405 13,006 14,854 -
-
Tax Rate 68.20% - 26.53% 28.51% 30.19% 28.24% 26.21% -
Total Cost 388,402 380,246 179,487 132,232 363,736 229,176 178,268 67.82%
-
Net Worth 333,380 358,484 446,489 425,542 308,135 390,740 381,617 -8.59%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 16,734 - 19,690 - 12,445 - -
Div Payout % - 0.00% - 185.76% - 95.69% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 333,380 358,484 446,489 425,542 308,135 390,740 381,617 -8.59%
NOSH 334,451 334,687 334,123 328,173 308,135 311,148 303,762 6.60%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.40% -19.20% 10.67% 10.50% 6.25% 8.69% 9.06% -
ROE -1.22% -19.30% 3.63% 2.49% 5.00% 3.33% 3.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 117.78 95.31 60.14 45.02 125.92 80.66 64.53 49.18%
EPS -1.21 -20.67 4.85 3.23 4.93 4.18 4.89 -
DPS 0.00 5.00 0.00 6.00 0.00 4.00 0.00 -
NAPS 0.9968 1.0711 1.3363 1.2967 1.00 1.2558 1.2563 -14.25%
Adjusted Per Share Value based on latest NOSH - 328,173
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.80 66.24 41.73 30.68 80.57 52.12 40.71 59.03%
EPS -0.84 -14.37 3.37 2.20 3.20 2.70 3.08 -
DPS 0.00 3.48 0.00 4.09 0.00 2.58 0.00 -
NAPS 0.6923 0.7444 0.9272 0.8837 0.6399 0.8114 0.7925 -8.59%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.42 1.67 1.97 1.91 1.38 1.33 1.17 -
P/RPS 1.21 1.75 3.28 4.24 1.10 1.65 1.81 -23.48%
P/EPS -116.72 -8.08 40.62 59.13 27.60 31.82 23.93 -
EY -0.86 -12.38 2.46 1.69 3.62 3.14 4.18 -
DY 0.00 2.99 0.00 3.14 0.00 3.01 0.00 -
P/NAPS 1.42 1.56 1.47 1.47 1.38 1.06 0.93 32.49%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 29/08/14 27/05/14 24/02/14 28/11/13 30/08/13 -
Price 1.73 1.69 1.64 1.95 1.55 1.39 1.27 -
P/RPS 1.47 1.77 2.73 4.33 1.23 1.72 1.97 -17.68%
P/EPS -142.20 -8.18 33.81 60.37 31.00 33.25 25.97 -
EY -0.70 -12.23 2.96 1.66 3.23 3.01 3.85 -
DY 0.00 2.96 0.00 3.08 0.00 2.88 0.00 -
P/NAPS 1.74 1.58 1.23 1.50 1.55 1.11 1.01 43.56%

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