[PRTASCO] YoY TTM Result on 30-Sep-2022 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -571.08%
YoY- 70.87%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,023,520 979,130 1,025,283 925,865 839,172 948,160 916,014 1.86%
PBT -12,669 26,496 20,048 32,868 -12,395 42,386 51,045 -
Tax -9,182 -14,734 -12,751 -17,353 -15,990 -20,892 -14,234 -7.04%
NP -21,851 11,762 7,297 15,515 -28,385 21,494 36,811 -
-
NP to SH -25,661 -3,095 -10,623 -3,605 -39,700 4,776 23,849 -
-
Tax Rate - 55.61% 63.60% 52.80% - 49.29% 27.89% -
Total Cost 1,045,371 967,368 1,017,986 910,350 867,557 926,666 879,203 2.92%
-
Net Worth 280,466 306,190 314,142 326,220 334,016 357,819 403,678 -5.88%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 8,807 25,099 12,726 -
Div Payout % - - - - 0.00% 525.52% 53.36% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 280,466 306,190 314,142 326,220 334,016 357,819 403,678 -5.88%
NOSH 495,392 495,392 495,392 495,392 495,392 495,392 424,692 2.59%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin -2.13% 1.20% 0.71% 1.68% -3.38% 2.27% 4.02% -
ROE -9.15% -1.01% -3.38% -1.11% -11.89% 1.33% 5.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 212.47 203.25 212.83 191.69 171.90 191.58 215.93 -0.26%
EPS -5.33 -0.64 -2.21 -0.75 -8.13 0.97 5.62 -
DPS 0.00 0.00 0.00 0.00 1.80 5.07 3.00 -
NAPS 0.5822 0.6356 0.6521 0.6754 0.6842 0.723 0.9516 -7.85%
Adjusted Per Share Value based on latest NOSH - 495,392
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 206.61 197.65 206.96 186.90 169.40 191.40 184.91 1.86%
EPS -5.18 -0.62 -2.14 -0.73 -8.01 0.96 4.81 -
DPS 0.00 0.00 0.00 0.00 1.78 5.07 2.57 -
NAPS 0.5661 0.6181 0.6341 0.6585 0.6742 0.7223 0.8149 -5.88%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.19 0.165 0.23 0.215 0.24 0.365 1.08 -
P/RPS 0.09 0.08 0.11 0.11 0.14 0.19 0.50 -24.84%
P/EPS -3.57 -25.68 -10.43 -28.81 -2.95 37.82 19.21 -
EY -28.04 -3.89 -9.59 -3.47 -33.88 2.64 5.21 -
DY 0.00 0.00 0.00 0.00 7.50 13.89 2.78 -
P/NAPS 0.33 0.26 0.35 0.32 0.35 0.50 1.13 -18.53%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 24/11/22 24/11/21 26/11/20 27/11/19 27/11/18 29/11/17 -
Price 0.175 0.175 0.215 0.22 0.305 0.345 1.07 -
P/RPS 0.08 0.09 0.10 0.11 0.18 0.18 0.50 -26.30%
P/EPS -3.29 -27.24 -9.75 -29.48 -3.75 35.75 19.03 -
EY -30.44 -3.67 -10.26 -3.39 -26.66 2.80 5.25 -
DY 0.00 0.00 0.00 0.00 5.90 14.70 2.80 -
P/NAPS 0.30 0.28 0.33 0.33 0.45 0.48 1.12 -19.70%

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