[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -78.0%
YoY- 116.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,061,573 667,666 348,681 147,750 969,706 581,712 330,730 117.13%
PBT 16,670 -642 50,895 21,706 104,735 69,984 39,594 -43.73%
Tax -35,464 -23,657 -13,933 -6,188 -31,706 -21,213 -12,630 98.65%
NP -18,794 -24,299 36,962 15,518 73,029 48,771 26,964 -
-
NP to SH -46,444 -42,375 26,805 10,600 48,173 32,768 19,761 -
-
Tax Rate 212.74% - 27.38% 28.51% 30.27% 30.31% 31.90% -
Total Cost 1,080,367 691,965 311,719 132,232 896,677 532,941 303,766 132.46%
-
Net Worth 331,289 355,983 442,216 425,542 403,357 383,504 383,113 -9.21%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 36,636 16,617 19,855 19,690 24,641 24,430 12,198 107.75%
Div Payout % 0.00% 0.00% 74.07% 185.76% 51.15% 74.56% 61.73% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 331,289 355,983 442,216 425,542 403,357 383,504 383,113 -9.21%
NOSH 333,054 332,352 330,925 328,173 308,024 305,386 304,953 6.03%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.77% -3.64% 10.60% 10.50% 7.53% 8.38% 8.15% -
ROE -14.02% -11.90% 6.06% 2.49% 11.94% 8.54% 5.16% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 318.74 200.89 105.37 45.02 314.82 190.48 108.45 104.77%
EPS -13.95 -12.75 8.10 3.23 15.64 10.73 6.48 -
DPS 11.00 5.00 6.00 6.00 8.00 8.00 4.00 95.92%
NAPS 0.9947 1.0711 1.3363 1.2967 1.3095 1.2558 1.2563 -14.37%
Adjusted Per Share Value based on latest NOSH - 328,173
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 214.29 134.78 70.38 29.82 195.75 117.42 66.76 117.13%
EPS -9.38 -8.55 5.41 2.14 9.72 6.61 3.99 -
DPS 7.40 3.35 4.01 3.97 4.97 4.93 2.46 107.96%
NAPS 0.6687 0.7186 0.8927 0.859 0.8142 0.7741 0.7734 -9.21%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.42 1.67 1.97 1.91 1.38 1.33 1.17 -
P/RPS 0.45 0.83 1.87 4.24 0.44 0.70 1.08 -44.12%
P/EPS -10.18 -13.10 24.32 59.13 8.82 12.40 18.06 -
EY -9.82 -7.63 4.11 1.69 11.33 8.07 5.54 -
DY 7.75 2.99 3.05 3.14 5.80 6.02 3.42 72.26%
P/NAPS 1.43 1.56 1.47 1.47 1.05 1.06 0.93 33.11%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 25/11/14 29/08/14 27/05/14 24/02/14 28/11/13 30/08/13 -
Price 1.73 1.69 1.64 1.95 1.55 1.39 1.27 -
P/RPS 0.54 0.84 1.56 4.33 0.49 0.73 1.17 -40.19%
P/EPS -12.41 -13.25 20.25 60.37 9.91 12.95 19.60 -
EY -8.06 -7.54 4.94 1.66 10.09 7.72 5.10 -
DY 6.36 2.96 3.66 3.08 5.16 5.76 3.15 59.54%
P/NAPS 1.74 1.58 1.23 1.50 1.18 1.11 1.01 43.56%

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