[PRTASCO] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 10.42%
YoY- -1077.24%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,110,284 1,025,283 1,093,451 1,075,849 1,002,105 925,865 775,792 26.91%
PBT 53,497 20,048 21,386 16,312 14,057 32,868 25,687 62.86%
Tax -15,577 -12,751 -17,339 -21,183 -20,868 -17,353 -13,005 12.74%
NP 37,920 7,297 4,047 -4,871 -6,811 15,515 12,682 107.13%
-
NP to SH 16,227 -10,623 -14,007 -22,154 -24,730 -3,605 -2,227 -
-
Tax Rate 29.12% 63.60% 81.08% 129.86% 148.45% 52.80% 50.63% -
Total Cost 1,072,364 1,017,986 1,089,404 1,080,720 1,008,916 910,350 763,110 25.38%
-
Net Worth 335,628 314,142 311,155 305,856 305,567 326,220 325,689 2.01%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - 2,929 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 335,628 314,142 311,155 305,856 305,567 326,220 325,689 2.01%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 495,392 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.42% 0.71% 0.37% -0.45% -0.68% 1.68% 1.63% -
ROE 4.83% -3.38% -4.50% -7.24% -8.09% -1.11% -0.68% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 230.47 212.83 226.98 223.33 208.02 191.69 160.62 27.13%
EPS 3.37 -2.21 -2.91 -4.60 -5.13 -0.75 -0.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.60 -
NAPS 0.6967 0.6521 0.6459 0.6349 0.6343 0.6754 0.6743 2.19%
Adjusted Per Share Value based on latest NOSH - 495,392
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 224.12 206.96 220.72 217.17 202.29 186.90 156.60 26.91%
EPS 3.28 -2.14 -2.83 -4.47 -4.99 -0.73 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.59 -
NAPS 0.6775 0.6341 0.6281 0.6174 0.6168 0.6585 0.6574 2.02%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.21 0.23 0.23 0.26 0.32 0.215 0.245 -
P/RPS 0.09 0.11 0.10 0.12 0.15 0.11 0.15 -28.79%
P/EPS 6.23 -10.43 -7.91 -5.65 -6.23 -28.81 -53.14 -
EY 16.04 -9.59 -12.64 -17.69 -16.04 -3.47 -1.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.30 0.35 0.36 0.41 0.50 0.32 0.36 -11.41%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 24/11/21 27/09/21 27/05/21 05/04/21 26/11/20 26/08/20 -
Price 0.195 0.215 0.235 0.225 0.27 0.22 0.22 -
P/RPS 0.08 0.10 0.10 0.10 0.13 0.11 0.14 -31.06%
P/EPS 5.79 -9.75 -8.08 -4.89 -5.26 -29.48 -47.71 -
EY 17.27 -10.26 -12.37 -20.44 -19.01 -3.39 -2.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.73 -
P/NAPS 0.28 0.33 0.36 0.35 0.43 0.33 0.33 -10.34%

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