[PRTASCO] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
05-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -585.99%
YoY- -512.85%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,025,283 1,093,451 1,075,849 1,002,105 925,865 775,792 792,472 18.71%
PBT 20,048 21,386 16,312 14,057 32,868 25,687 31,146 -25.43%
Tax -12,751 -17,339 -21,183 -20,868 -17,353 -13,005 -14,931 -9.97%
NP 7,297 4,047 -4,871 -6,811 15,515 12,682 16,215 -41.24%
-
NP to SH -10,623 -14,007 -22,154 -24,730 -3,605 -2,227 2,267 -
-
Tax Rate 63.60% 81.08% 129.86% 148.45% 52.80% 50.63% 47.94% -
Total Cost 1,017,986 1,089,404 1,080,720 1,008,916 910,350 763,110 776,257 19.78%
-
Net Worth 314,142 311,155 305,856 305,567 326,220 325,689 328,285 -2.89%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - 2,929 5,862 -
Div Payout % - - - - - 0.00% 258.59% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 314,142 311,155 305,856 305,567 326,220 325,689 328,285 -2.89%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 0.71% 0.37% -0.45% -0.68% 1.68% 1.63% 2.05% -
ROE -3.38% -4.50% -7.24% -8.09% -1.11% -0.68% 0.69% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 212.83 226.98 223.33 208.02 191.69 160.62 163.64 19.13%
EPS -2.21 -2.91 -4.60 -5.13 -0.75 -0.46 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.60 1.20 -
NAPS 0.6521 0.6459 0.6349 0.6343 0.6754 0.6743 0.6779 -2.55%
Adjusted Per Share Value based on latest NOSH - 495,392
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 212.91 227.07 223.41 208.10 192.27 161.10 164.57 18.71%
EPS -2.21 -2.91 -4.60 -5.14 -0.75 -0.46 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.61 1.22 -
NAPS 0.6524 0.6462 0.6351 0.6345 0.6774 0.6763 0.6817 -2.88%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.23 0.23 0.26 0.32 0.215 0.245 0.17 -
P/RPS 0.11 0.10 0.12 0.15 0.11 0.15 0.10 6.55%
P/EPS -10.43 -7.91 -5.65 -6.23 -28.81 -53.14 36.31 -
EY -9.59 -12.64 -17.69 -16.04 -3.47 -1.88 2.75 -
DY 0.00 0.00 0.00 0.00 0.00 2.45 7.06 -
P/NAPS 0.35 0.36 0.41 0.50 0.32 0.36 0.25 25.12%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/09/21 27/05/21 05/04/21 26/11/20 26/08/20 24/06/20 -
Price 0.215 0.235 0.225 0.27 0.22 0.22 0.295 -
P/RPS 0.10 0.10 0.10 0.13 0.11 0.14 0.18 -32.39%
P/EPS -9.75 -8.08 -4.89 -5.26 -29.48 -47.71 63.02 -
EY -10.26 -12.37 -20.44 -19.01 -3.39 -2.10 1.59 -
DY 0.00 0.00 0.00 0.00 0.00 2.73 4.07 -
P/NAPS 0.33 0.36 0.35 0.43 0.33 0.33 0.44 -17.43%

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