[PRTASCO] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
08-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -5.06%
YoY- 250.06%
Quarter Report
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 847,593 1,014,503 917,565 1,298,877 1,242,386 987,656 847,271 0.00%
PBT -13,902 56,423 48,842 123,773 25,045 116,033 112,967 -
Tax -15,352 -21,669 -13,399 -37,811 -38,390 -33,008 -36,648 -13.49%
NP -29,254 34,754 35,443 85,962 -13,345 83,025 76,319 -
-
NP to SH -41,460 15,865 27,854 63,614 -42,392 55,216 44,490 -
-
Tax Rate - 38.40% 27.43% 30.55% 153.28% 28.45% 32.44% -
Total Cost 876,847 979,749 882,122 1,212,915 1,255,731 904,631 770,952 2.16%
-
Net Worth 333,799 371,478 401,939 337,183 348,802 446,489 381,617 -2.20%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 18,250 25,452 10,136 30,249 43,513 12,445 12,264 6.84%
Div Payout % 0.00% 160.43% 36.39% 47.55% 0.00% 22.54% 27.57% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 333,799 371,478 401,939 337,183 348,802 446,489 381,617 -2.20%
NOSH 495,392 495,392 424,692 337,183 334,293 334,123 303,762 8.48%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -3.45% 3.43% 3.86% 6.62% -1.07% 8.41% 9.01% -
ROE -12.42% 4.27% 6.93% 18.87% -12.15% 12.37% 11.66% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 173.38 204.99 216.30 385.21 371.64 295.60 278.93 -7.61%
EPS -8.48 3.21 6.57 18.87 -12.68 16.53 14.65 -
DPS 3.70 5.14 2.39 9.00 13.00 3.72 4.04 -1.45%
NAPS 0.6828 0.7506 0.9475 1.00 1.0434 1.3363 1.2563 -9.65%
Adjusted Per Share Value based on latest NOSH - 337,183
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 171.10 204.79 185.22 262.19 250.79 199.37 171.03 0.00%
EPS -8.37 3.20 5.62 12.84 -8.56 11.15 8.98 -
DPS 3.68 5.14 2.05 6.11 8.78 2.51 2.48 6.79%
NAPS 0.6738 0.7499 0.8114 0.6806 0.7041 0.9013 0.7703 -2.20%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.26 0.465 1.04 1.64 1.82 1.97 1.17 -
P/RPS 0.15 0.23 0.48 0.43 0.49 0.67 0.42 -15.76%
P/EPS -3.07 14.51 15.84 8.69 -14.35 11.92 7.99 -
EY -32.62 6.89 6.31 11.50 -6.97 8.39 12.52 -
DY 14.23 11.06 2.30 5.49 7.14 1.89 3.45 26.62%
P/NAPS 0.38 0.62 1.10 1.64 1.74 1.47 0.93 -13.85%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 28/08/18 25/08/17 08/09/16 26/08/15 29/08/14 30/08/13 -
Price 0.26 0.50 1.04 1.58 1.45 1.64 1.27 -
P/RPS 0.15 0.24 0.48 0.41 0.39 0.55 0.46 -17.02%
P/EPS -3.07 15.60 15.84 8.37 -11.43 9.92 8.67 -
EY -32.62 6.41 6.31 11.94 -8.75 10.08 11.53 -
DY 14.23 10.29 2.30 5.70 8.97 2.27 3.18 28.35%
P/NAPS 0.38 0.67 1.10 1.58 1.39 1.23 1.01 -15.02%

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