[PRTASCO] YoY Cumulative 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- 45.66%
YoY- 303.51%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 717,732 575,681 706,835 683,657 581,367 634,537 653,161 1.58%
PBT 8,167 4,734 31,735 25,744 27,484 16,045 45,334 -24.83%
Tax -7,011 -7,193 -8,036 -16,153 -14,342 -11,547 -11,887 -8.41%
NP 1,156 -2,459 23,699 9,591 13,142 4,498 33,447 -42.91%
-
NP to SH -4,898 -9,863 9,459 -4,648 4,947 -3,901 21,485 -
-
Tax Rate 85.85% 151.94% 25.32% 62.74% 52.18% 71.97% 26.22% -
Total Cost 716,576 578,140 683,136 674,066 568,225 630,039 619,714 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 - - - - 5,858 12,372 12,726 -
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 -1.75% -3.22% 3.01% -1.42% 1.48% -1.09% 5.32% -
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 148.99 119.50 146.73 141.54 119.09 128.21 153.97 -0.54%
EPS -1.02 -2.05 1.96 -0.96 1.00 -0.79 5.07 -
DPS 0.00 0.00 0.00 0.00 1.20 2.50 3.00 -
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 144.88 116.21 142.68 138.00 117.35 128.09 131.85 1.58%
EPS -0.99 -1.99 1.91 -0.94 1.00 -0.79 4.34 -
DPS 0.00 0.00 0.00 0.00 1.18 2.50 2.57 -
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 0.13 0.14 0.16 0.15 0.20 0.28 0.70 -24.45%
P/EPS -18.69 -8.06 11.71 -22.34 23.68 -46.31 21.32 -
EY -5.35 -12.41 8.54 -4.48 4.22 -2.16 4.69 -
DY 0.00 0.00 0.00 0.00 5.00 6.85 2.78 -
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 0.12 0.15 0.15 0.16 0.26 0.27 0.69 -25.27%
P/EPS -17.21 -8.55 10.95 -22.86 30.10 -43.77 21.13 -
EY -5.81 -11.70 9.13 -4.37 3.32 -2.28 4.73 -
DY 0.00 0.00 0.00 0.00 3.93 7.25 2.80 -
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