[PRTASCO] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.45%
YoY- 128.63%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 284,088 455,890 393,907 387,994 309,867 245,547 280,208 0.22%
PBT 3,366 36,304 17,312 34,751 34,788 24,074 22,824 -27.29%
Tax -2,272 -9,295 -11,807 -10,493 -13,954 -6,185 -11,410 -23.56%
NP 1,094 27,009 5,505 24,258 20,834 17,889 11,414 -32.32%
-
NP to SH 380 20,016 -4,069 15,405 6,738 12,284 11,712 -43.49%
-
Tax Rate 67.50% 25.60% 68.20% 30.19% 40.11% 25.69% 49.99% -
Total Cost 282,994 428,881 388,402 363,736 289,033 227,658 268,794 0.86%
-
Net Worth 344,664 374,997 333,380 308,135 296,264 296,862 296,559 2.53%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 11,874 - -
Div Payout % - - - - - 96.67% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 344,664 374,997 333,380 308,135 296,264 296,862 296,559 2.53%
NOSH 424,692 335,838 334,451 308,135 296,264 296,862 296,559 6.16%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.39% 5.92% 1.40% 6.25% 6.72% 7.29% 4.07% -
ROE 0.11% 5.34% -1.22% 5.00% 2.27% 4.14% 3.95% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 76.30 135.75 117.78 125.92 104.59 82.71 94.49 -3.49%
EPS 0.09 5.96 -1.21 4.93 2.27 4.14 3.95 -46.72%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.9257 1.1166 0.9968 1.00 1.00 1.00 1.00 -1.27%
Adjusted Per Share Value based on latest NOSH - 308,135
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 57.35 92.03 79.51 78.32 62.55 49.57 56.56 0.23%
EPS 0.08 4.04 -0.82 3.11 1.36 2.48 2.36 -43.08%
DPS 0.00 0.00 0.00 0.00 0.00 2.40 0.00 -
NAPS 0.6957 0.757 0.673 0.622 0.598 0.5992 0.5986 2.53%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.13 1.61 1.42 1.38 0.99 0.89 1.09 -
P/RPS 1.48 1.19 1.21 1.10 0.95 1.08 1.15 4.29%
P/EPS 1,107.19 27.01 -116.72 27.60 43.53 21.51 27.60 84.91%
EY 0.09 3.70 -0.86 3.62 2.30 4.65 3.62 -45.94%
DY 0.00 0.00 0.00 0.00 0.00 4.49 0.00 -
P/NAPS 1.22 1.44 1.42 1.38 0.99 0.89 1.09 1.89%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 24/02/16 27/02/15 24/02/14 26/02/13 27/02/12 28/02/11 -
Price 1.17 1.50 1.73 1.55 0.965 0.94 1.08 -
P/RPS 1.53 1.10 1.47 1.23 0.92 1.14 1.14 5.02%
P/EPS 1,146.38 25.17 -142.20 31.00 42.43 22.72 27.35 86.27%
EY 0.09 3.97 -0.70 3.23 2.36 4.40 3.66 -46.04%
DY 0.00 0.00 0.00 0.00 0.00 4.26 0.00 -
P/NAPS 1.26 1.34 1.74 1.55 0.97 0.94 1.08 2.60%

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