[PRTASCO] YoY Annualized Quarter 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- -2.89%
YoY- 303.51%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 956,976 767,574 942,446 911,542 775,156 846,049 870,881 1.58%
PBT 10,889 6,312 42,313 34,325 36,645 21,393 60,445 -24.83%
Tax -9,348 -9,590 -10,714 -21,537 -19,122 -15,396 -15,849 -8.41%
NP 1,541 -3,278 31,598 12,788 17,522 5,997 44,596 -42.91%
-
NP to SH -6,530 -13,150 12,612 -6,197 6,596 -5,201 28,646 -
-
Tax Rate 85.85% 151.93% 25.32% 62.74% 52.18% 71.97% 26.22% -
Total Cost 955,434 770,853 910,848 898,754 757,633 840,052 826,285 2.44%
-
Net Worth 280,466 306,190 314,142 326,220 334,016 357,819 403,678 -5.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 7,810 16,496 16,968 -
Div Payout % - - - - 118.42% 0.00% 59.23% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 280,466 306,190 314,142 326,220 334,016 357,819 403,678 -5.88%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 424,692 2.59%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.16% -0.43% 3.35% 1.40% 2.26% 0.71% 5.12% -
ROE -2.33% -4.29% 4.01% -1.90% 1.97% -1.45% 7.10% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 198.65 159.34 195.63 188.72 158.78 170.95 205.29 -0.54%
EPS -1.36 -2.73 2.61 -1.28 1.33 -1.05 6.76 -
DPS 0.00 0.00 0.00 0.00 1.60 3.33 4.00 -
NAPS 0.5822 0.6356 0.6521 0.6754 0.6842 0.723 0.9516 -7.85%
Adjusted Per Share Value based on latest NOSH - 495,392
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 193.18 154.94 190.24 184.00 156.47 170.78 175.80 1.58%
EPS -1.32 -2.65 2.55 -1.25 1.33 -1.05 5.78 -
DPS 0.00 0.00 0.00 0.00 1.58 3.33 3.43 -
NAPS 0.5661 0.6181 0.6341 0.6585 0.6742 0.7223 0.8149 -5.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.19 0.165 0.23 0.215 0.24 0.365 1.08 -
P/RPS 0.10 0.10 0.12 0.11 0.15 0.21 0.53 -24.25%
P/EPS -14.02 -6.04 8.79 -16.76 17.76 -34.73 15.99 -
EY -7.14 -16.54 11.38 -5.97 5.63 -2.88 6.25 -
DY 0.00 0.00 0.00 0.00 6.67 9.13 3.70 -
P/NAPS 0.33 0.26 0.35 0.32 0.35 0.50 1.13 -18.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 24/11/21 26/11/20 27/11/19 27/11/18 29/11/17 -
Price 0.175 0.175 0.215 0.22 0.305 0.345 1.07 -
P/RPS 0.09 0.11 0.11 0.12 0.19 0.20 0.52 -25.33%
P/EPS -12.91 -6.41 8.21 -17.15 22.57 -32.83 15.84 -
EY -7.75 -15.60 12.18 -5.83 4.43 -3.05 6.31 -
DY 0.00 0.00 0.00 0.00 5.25 9.66 3.74 -
P/NAPS 0.30 0.28 0.33 0.33 0.45 0.48 1.12 -19.70%

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