[PRTASCO] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 24.16%
YoY- -194.67%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,099,985 1,058,493 1,110,284 1,025,283 1,093,451 1,075,849 1,002,105 6.42%
PBT 38,672 44,843 53,497 20,048 21,386 16,312 14,057 96.70%
Tax -17,657 -13,897 -15,577 -12,751 -17,339 -21,183 -20,868 -10.56%
NP 21,015 30,946 37,920 7,297 4,047 -4,871 -6,811 -
-
NP to SH 657 10,672 16,227 -10,623 -14,007 -22,154 -24,730 -
-
Tax Rate 45.66% 30.99% 29.12% 63.60% 81.08% 129.86% 148.45% -
Total Cost 1,078,970 1,027,547 1,072,364 1,017,986 1,089,404 1,080,720 1,008,916 4.58%
-
Net Worth 306,961 310,577 335,628 314,142 311,155 305,856 305,567 0.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 306,961 310,577 335,628 314,142 311,155 305,856 305,567 0.30%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 1.91% 2.92% 3.42% 0.71% 0.37% -0.45% -0.68% -
ROE 0.21% 3.44% 4.83% -3.38% -4.50% -7.24% -8.09% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 228.34 219.72 230.47 212.83 226.98 223.33 208.02 6.42%
EPS 0.14 2.22 3.37 -2.21 -2.91 -4.60 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6372 0.6447 0.6967 0.6521 0.6459 0.6349 0.6343 0.30%
Adjusted Per Share Value based on latest NOSH - 495,392
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 222.04 213.67 224.12 206.96 220.72 217.17 202.29 6.42%
EPS 0.13 2.15 3.28 -2.14 -2.83 -4.47 -4.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6196 0.6269 0.6775 0.6341 0.6281 0.6174 0.6168 0.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.18 0.205 0.21 0.23 0.23 0.26 0.32 -
P/RPS 0.08 0.09 0.09 0.11 0.10 0.12 0.15 -34.31%
P/EPS 131.98 9.25 6.23 -10.43 -7.91 -5.65 -6.23 -
EY 0.76 10.81 16.04 -9.59 -12.64 -17.69 -16.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.30 0.35 0.36 0.41 0.50 -32.13%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 27/05/22 24/02/22 24/11/21 27/09/21 27/05/21 05/04/21 -
Price 0.185 0.20 0.195 0.215 0.235 0.225 0.27 -
P/RPS 0.08 0.09 0.08 0.10 0.10 0.10 0.13 -27.71%
P/EPS 135.65 9.03 5.79 -9.75 -8.08 -4.89 -5.26 -
EY 0.74 11.08 17.27 -10.26 -12.37 -20.44 -19.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.28 0.33 0.36 0.35 0.43 -23.15%

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