[PRTASCO] YoY TTM Result on 30-Jun-2020 [#2]

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
TTM Result
Revenue	889,225	1,099,985	1,093,451	775,792	847,593	1,014,503	917,565	-0.52%
YoY %	-19.16%	0.60%	40.95%	-8.47%	-16.45%	10.56%	-	-
Horiz. %	96.91%	119.88%	119.17%	84.55%	92.37%	110.56%	100.00%	-
PBT	-16,775	38,672	21,386	25,687	-13,902	56,423	48,842	-
YoY %	-143.38%	80.83%	-16.74%	284.77%	-124.64%	15.52%	-	-
Horiz. %	-34.35%	79.18%	43.79%	52.59%	-28.46%	115.52%	100.00%	-
Tax	-8,742	-17,657	-17,339	-13,005	-15,352	-21,669	-13,399	-6.86%
YoY %	50.49%	-1.83%	-33.33%	15.29%	29.15%	-61.72%	-	-
Horiz. %	65.24%	131.78%	129.41%	97.06%	114.58%	161.72%	100.00%	-
NP	-25,517	21,015	4,047	12,682	-29,254	34,754	35,443	-
YoY %	-221.42%	419.27%	-68.09%	143.35%	-184.17%	-1.94%	-	-
Horiz. %	-71.99%	59.29%	11.42%	35.78%	-82.54%	98.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-29,575	657	-14,007	-2,227	-41,460	15,865	27,854	-
YoY %	-4,601.52%	104.69%	-528.96%	94.63%	-361.33%	-43.04%	-	-
Horiz. %	-106.18%	2.36%	-50.29%	-8.00%	-148.85%	56.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	45.66%	81.08%	50.63%	-	38.40%	27.43%	-
YoY %	-	-43.69%	60.14%	0.00%	-	39.99%	-	-
Horiz. %	-	166.46%	295.59%	184.58%	-	139.99%	100.00%	-
Total Cost	914,742	1,078,970	1,089,404	763,110	876,847	979,749	882,122	0.60%
YoY %	-15.22%	-0.96%	42.76%	-12.97%	-10.50%	11.07%	-	-
Horiz. %	103.70%	122.32%	123.50%	86.51%	99.40%	111.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	278,731	306,961	311,155	325,689	333,799	371,478	401,939	-5.91%
YoY %	-9.20%	-1.35%	-4.46%	-2.43%	-10.14%	-7.58%	-	-
Horiz. %	69.35%	76.37%	77.41%	81.03%	83.05%	92.42%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	-	-	-	2,929	18,250	25,452	10,136	-
YoY %	-	-	-	-83.95%	-28.30%	151.10%	-	-
Horiz. %	-	-	-	28.90%	180.05%	251.10%	100.00%	-
Div Payout %	-	-	-	0.00%	0.00%	160.43%	36.39%	-
YoY %	-	-	-	0.00%	0.00%	340.86%	-	-
Horiz. %	-	-	-	0.00%	0.00%	440.86%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	278,731	306,961	311,155	325,689	333,799	371,478	401,939	-5.91%
YoY %	-9.20%	-1.35%	-4.46%	-2.43%	-10.14%	-7.58%	-	-
Horiz. %	69.35%	76.37%	77.41%	81.03%	83.05%	92.42%	100.00%	-
NOSH	495,392	495,392	495,392	495,392	495,392	495,392	424,692	2.59%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	16.65%	-	-
Horiz. %	116.65%	116.65%	116.65%	116.65%	116.65%	116.65%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	-2.87%	1.91%	0.37%	1.63%	-3.45%	3.43%	3.86%	-
YoY %	-250.26%	416.22%	-77.30%	147.25%	-200.58%	-11.14%	-	-
Horiz. %	-74.35%	49.48%	9.59%	42.23%	-89.38%	88.86%	100.00%	-
ROE	-10.61%	0.21%	-4.50%	-0.68%	-12.42%	4.27%	6.93%	-
YoY %	-5,152.38%	104.67%	-561.76%	94.52%	-390.87%	-38.38%	-	-
Horiz. %	-153.10%	3.03%	-64.94%	-9.81%	-179.22%	61.62%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	184.59	228.34	226.98	160.62	173.38	204.99	216.30	-2.60%
YoY %	-19.16%	0.60%	41.31%	-7.36%	-15.42%	-5.23%	-	-
Horiz. %	85.34%	105.57%	104.94%	74.26%	80.16%	94.77%	100.00%	-
EPS	-6.14	0.14	-2.91	-0.46	-8.48	3.21	6.57	-
YoY %	-4,485.71%	104.81%	-532.61%	94.58%	-364.17%	-51.14%	-	-
Horiz. %	-93.46%	2.13%	-44.29%	-7.00%	-129.07%	48.86%	100.00%	-
DPS	0.00	0.00	0.00	0.60	3.70	5.14	2.39	-
YoY %	0.00%	0.00%	0.00%	-83.78%	-28.02%	115.06%	-	-
Horiz. %	0.00%	0.00%	0.00%	25.10%	154.81%	215.06%	100.00%	-
NAPS	0.5786	0.6372	0.6459	0.6743	0.6828	0.7506	0.9475	-7.88%
YoY %	-9.20%	-1.35%	-4.21%	-1.24%	-9.03%	-20.78%	-	-
Horiz. %	61.07%	67.25%	68.17%	71.17%	72.06%	79.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 495,392
RPS	179.50	222.04	220.72	156.60	171.10	204.79	185.22	-0.52%
YoY %	-19.16%	0.60%	40.95%	-8.47%	-16.45%	10.57%	-	-
Horiz. %	96.91%	119.88%	119.17%	84.55%	92.38%	110.57%	100.00%	-
EPS	-5.97	0.13	-2.83	-0.45	-8.37	3.20	5.62	-
YoY %	-4,692.31%	104.59%	-528.89%	94.62%	-361.56%	-43.06%	-	-
Horiz. %	-106.23%	2.31%	-50.36%	-8.01%	-148.93%	56.94%	100.00%	-
DPS	0.00	0.00	0.00	0.59	3.68	5.14	2.05	-
YoY %	0.00%	0.00%	0.00%	-83.97%	-28.40%	150.73%	-	-
Horiz. %	0.00%	0.00%	0.00%	28.78%	179.51%	250.73%	100.00%	-
NAPS	0.5626	0.6196	0.6281	0.6574	0.6738	0.7499	0.8114	-5.91%
YoY %	-9.20%	-1.35%	-4.46%	-2.43%	-10.15%	-7.58%	-	-
Horiz. %	69.34%	76.36%	77.41%	81.02%	83.04%	92.42%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	0.16	0.18	0.23	0.245	0.26	0.465	1.04	-
P/RPS	0.09	0.08	0.10	0.15	0.15	0.23	0.48	-24.33%
YoY %	12.50%	-20.00%	-33.33%	0.00%	-34.78%	-52.08%	-	-
Horiz. %	18.75%	16.67%	20.83%	31.25%	31.25%	47.92%	100.00%	-
P/EPS	-2.61	131.98	-7.91	-53.14	-3.07	14.51	15.84	-
YoY %	-101.98%	1,768.52%	85.11%	-1,630.94%	-121.16%	-8.40%	-	-
Horiz. %	-16.48%	833.21%	-49.94%	-335.48%	-19.38%	91.60%	100.00%	-
EY	-38.37	0.76	-12.64	-1.88	-32.62	6.89	6.31	-
YoY %	-5,148.68%	106.01%	-572.34%	94.24%	-573.44%	9.19%	-	-
Horiz. %	-608.08%	12.04%	-200.32%	-29.79%	-516.96%	109.19%	100.00%	-
DY	0.00	0.00	0.00	2.45	14.23	11.06	2.30	-
YoY %	0.00%	0.00%	0.00%	-82.78%	28.66%	380.87%	-	-
Horiz. %	0.00%	0.00%	0.00%	106.52%	618.70%	480.87%	100.00%	-
P/NAPS	0.28	0.28	0.36	0.36	0.38	0.62	1.10	-20.38%
YoY %	0.00%	-22.22%	0.00%	-5.26%	-38.71%	-43.64%	-	-
Horiz. %	25.45%	25.45%	32.73%	32.73%	34.55%	56.36%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	29/08/23	25/08/22	27/09/21	26/08/20	28/08/19	28/08/18	25/08/17	-
Price	0.18	0.185	0.235	0.22	0.26	0.50	1.04	-
P/RPS	0.10	0.08	0.10	0.14	0.15	0.24	0.48	-22.99%
YoY %	25.00%	-20.00%	-28.57%	-6.67%	-37.50%	-50.00%	-	-
Horiz. %	20.83%	16.67%	20.83%	29.17%	31.25%	50.00%	100.00%	-
P/EPS	-2.93	135.65	-8.08	-47.71	-3.07	15.60	15.84	-
YoY %	-102.16%	1,778.84%	83.06%	-1,454.07%	-119.68%	-1.52%	-	-
Horiz. %	-18.50%	856.38%	-51.01%	-301.20%	-19.38%	98.48%	100.00%	-
EY	-34.11	0.74	-12.37	-2.10	-32.62	6.41	6.31	-
YoY %	-4,709.46%	105.98%	-489.05%	93.56%	-608.89%	1.58%	-	-
Horiz. %	-540.57%	11.73%	-196.04%	-33.28%	-516.96%	101.58%	100.00%	-
DY	0.00	0.00	0.00	2.73	14.23	10.29	2.30	-
YoY %	0.00%	0.00%	0.00%	-80.82%	38.29%	347.39%	-	-
Horiz. %	0.00%	0.00%	0.00%	118.70%	618.70%	447.39%	100.00%	-
P/NAPS	0.31	0.29	0.36	0.33	0.38	0.67	1.10	-19.02%
YoY %	6.90%	-19.44%	9.09%	-13.16%	-43.28%	-39.09%	-	-
Horiz. %	28.18%	26.36%	32.73%	30.00%	34.55%	60.91%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos