[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -141.64%
YoY- -302.93%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,002,105 683,657 307,121 135,180 823,575 581,367 354,904 99.14%
PBT 14,057 25,744 8,749 4,291 34,608 27,484 17,670 -14.08%
Tax -20,868 -16,153 -6,477 -3,076 -15,542 -14,342 -9,014 74.55%
NP -6,811 9,591 2,272 1,215 19,066 13,142 8,656 -
-
NP to SH -24,730 -4,648 -4,229 -2,494 5,990 4,947 3,988 -
-
Tax Rate 148.45% 62.74% 74.03% 71.68% 44.91% 52.18% 51.01% -
Total Cost 1,008,916 674,066 304,849 133,965 804,509 568,225 346,248 103.34%
-
Net Worth 305,567 326,220 325,689 328,285 332,676 334,016 333,799 -5.69%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - 5,850 5,858 2,933 -
Div Payout % - - - - 97.66% 118.42% 73.55% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 305,567 326,220 325,689 328,285 332,676 334,016 333,799 -5.69%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin -0.68% 1.40% 0.74% 0.90% 2.32% 2.26% 2.44% -
ROE -8.09% -1.42% -1.30% -0.76% 1.80% 1.48% 1.19% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 208.02 141.54 63.59 27.91 168.94 119.09 72.60 101.09%
EPS -5.13 -0.96 -0.88 -0.52 1.23 1.00 0.81 -
DPS 0.00 0.00 0.00 0.00 1.20 1.20 0.60 -
NAPS 0.6343 0.6754 0.6743 0.6779 0.6824 0.6842 0.6828 -4.77%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 202.29 138.00 62.00 27.29 166.25 117.35 71.64 99.14%
EPS -4.99 -0.94 -0.85 -0.50 1.21 1.00 0.81 -
DPS 0.00 0.00 0.00 0.00 1.18 1.18 0.59 -
NAPS 0.6168 0.6585 0.6574 0.6627 0.6715 0.6742 0.6738 -5.69%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.32 0.215 0.245 0.17 0.395 0.24 0.26 -
P/RPS 0.15 0.15 0.39 0.61 0.23 0.20 0.36 -44.06%
P/EPS -6.23 -22.34 -27.98 -33.01 32.15 23.68 31.87 -
EY -16.04 -4.48 -3.57 -3.03 3.11 4.22 3.14 -
DY 0.00 0.00 0.00 0.00 3.04 5.00 2.31 -
P/NAPS 0.50 0.32 0.36 0.25 0.58 0.35 0.38 19.97%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 05/04/21 26/11/20 26/08/20 24/06/20 27/02/20 27/11/19 28/08/19 -
Price 0.265 0.22 0.22 0.295 0.355 0.305 0.26 -
P/RPS 0.13 0.16 0.35 1.06 0.21 0.26 0.36 -49.13%
P/EPS -5.16 -22.86 -25.13 -57.28 28.89 30.10 31.87 -
EY -19.37 -4.37 -3.98 -1.75 3.46 3.32 3.14 -
DY 0.00 0.00 0.00 0.00 3.38 3.93 2.31 -
P/NAPS 0.42 0.33 0.33 0.44 0.52 0.45 0.38 6.86%

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