[PRTASCO] YoY TTM Result on 31-Mar-2018 [#1]

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
TTM Result
Revenue	1,075,849	792,472	901,155	992,082	1,115,282	1,213,071	1,132,879	-0.85%
YoY %	35.76%	-12.06%	-9.17%	-11.05%	-8.06%	7.08%	-	-
Horiz. %	94.97%	69.95%	79.55%	87.57%	98.45%	107.08%	100.00%	-
PBT	16,312	31,146	-20,427	69,297	61,120	125,306	21,812	-4.72%
YoY %	-47.63%	252.47%	-129.48%	13.38%	-51.22%	474.48%	-	-
Horiz. %	74.78%	142.79%	-93.65%	317.70%	280.21%	574.48%	100.00%	-
Tax	-21,183	-14,931	-13,824	-22,582	-19,637	-35,685	-37,236	-8.96%
YoY %	-41.87%	-8.01%	38.78%	-15.00%	44.97%	4.17%	-	-
Horiz. %	56.89%	40.10%	37.13%	60.65%	52.74%	95.83%	100.00%	-
NP	-4,871	16,215	-34,251	46,715	41,483	89,621	-15,424	-17.46%
YoY %	-130.04%	147.34%	-173.32%	12.61%	-53.71%	681.05%	-	-
Horiz. %	31.58%	-105.13%	222.06%	-302.87%	-268.95%	-581.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-22,154	2,267	-45,178	24,723	32,335	67,001	-43,938	-10.77%
YoY %	-1,077.24%	105.02%	-282.74%	-23.54%	-51.74%	252.49%	-	-
Horiz. %	50.42%	-5.16%	102.82%	-56.27%	-73.59%	-152.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	129.86%	47.94%	-	32.59%	32.13%	28.48%	170.71%	-
YoY %	170.88%	0.00%	-	1.43%	12.82%	-83.32%	-	-
Horiz. %	76.07%	28.08%	-	19.09%	18.82%	16.68%	100.00%	-
Total Cost	1,080,720	776,257	935,406	945,367	1,073,799	1,123,450	1,148,303	-1.00%
YoY %	39.22%	-17.01%	-1.05%	-11.96%	-4.42%	-2.16%	-	-
Horiz. %	94.11%	67.60%	81.46%	82.33%	93.51%	97.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	305,856	328,285	334,791	373,176	395,746	335,427	344,778	-1.97%
YoY %	-6.83%	-1.94%	-10.29%	-5.70%	17.98%	-2.71%	-	-
Horiz. %	88.71%	95.22%	97.10%	108.24%	114.78%	97.29%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	-	5,862	15,317	25,452	26,996	26,761	30,142	-
YoY %	-	-61.73%	-39.82%	-5.72%	0.88%	-11.22%	-	-
Horiz. %	-	19.45%	50.82%	84.44%	89.56%	88.78%	100.00%	-
Div Payout %	-	258.59%	0.00%	102.95%	83.49%	39.94%	0.00%	-
YoY %	-	0.00%	0.00%	23.31%	109.04%	0.00%	-	-
Horiz. %	-	647.45%	0.00%	257.76%	209.04%	100.00%	-	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	305,856	328,285	334,791	373,176	395,746	335,427	344,778	-1.97%
YoY %	-6.83%	-1.94%	-10.29%	-5.70%	17.98%	-2.71%	-	-
Horiz. %	88.71%	95.22%	97.10%	108.24%	114.78%	97.29%	100.00%	-
NOSH	495,392	495,392	495,392	424,692	424,211	335,427	335,191	6.72%
YoY %	0.00%	0.00%	16.65%	0.11%	26.47%	0.07%	-	-
Horiz. %	147.79%	147.79%	147.79%	126.70%	126.56%	100.07%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	-0.45%	2.05%	-3.80%	4.71%	3.72%	7.39%	-1.36%	-
YoY %	-121.95%	153.95%	-180.68%	26.61%	-49.66%	643.38%	-	-
Horiz. %	33.09%	-150.74%	279.41%	-346.32%	-273.53%	-543.38%	100.00%	-
ROE	-7.24%	0.69%	-13.49%	6.63%	8.17%	19.97%	-12.74%	-
YoY %	-1,149.28%	105.11%	-303.47%	-18.85%	-59.09%	256.75%	-	-
Horiz. %	56.83%	-5.42%	105.89%	-52.04%	-64.13%	-156.75%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	223.33	163.64	183.60	233.87	262.91	361.65	337.98	-6.66%
YoY %	36.48%	-10.87%	-21.49%	-11.05%	-27.30%	7.00%	-	-
Horiz. %	66.08%	48.42%	54.32%	69.20%	77.79%	107.00%	100.00%	-
EPS	-4.60	0.47	-9.20	5.83	7.62	19.97	-13.11	-16.00%
YoY %	-1,078.72%	105.11%	-257.80%	-23.49%	-61.84%	252.33%	-	-
Horiz. %	35.09%	-3.59%	70.18%	-44.47%	-58.12%	-152.33%	100.00%	-
DPS	0.00	1.20	3.10	6.00	6.36	8.00	9.00	-
YoY %	0.00%	-61.29%	-48.33%	-5.66%	-20.50%	-11.11%	-	-
Horiz. %	0.00%	13.33%	34.44%	66.67%	70.67%	88.89%	100.00%	-
NAPS	0.6349	0.6779	0.6821	0.8797	0.9329	1.00	1.0286	-7.71%
YoY %	-6.34%	-0.62%	-22.46%	-5.70%	-6.71%	-2.78%	-	-
Horiz. %	61.72%	65.91%	66.31%	85.52%	90.70%	97.22%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 424,692
RPS	223.41	164.57	187.14	206.02	231.60	251.91	235.26	-0.85%
YoY %	35.75%	-12.06%	-9.16%	-11.04%	-8.06%	7.08%	-	-
Horiz. %	94.96%	69.95%	79.55%	87.57%	98.44%	107.08%	100.00%	-
EPS	-4.60	0.47	-9.38	5.13	6.71	13.91	-9.12	-10.77%
YoY %	-1,078.72%	105.01%	-282.85%	-23.55%	-51.76%	252.52%	-	-
Horiz. %	50.44%	-5.15%	102.85%	-56.25%	-73.57%	-152.52%	100.00%	-
DPS	0.00	1.22	3.18	5.29	5.61	5.56	6.26	-
YoY %	0.00%	-61.64%	-39.89%	-5.70%	0.90%	-11.18%	-	-
Horiz. %	0.00%	19.49%	50.80%	84.50%	89.62%	88.82%	100.00%	-
NAPS	0.6351	0.6817	0.6952	0.7749	0.8218	0.6966	0.716	-1.97%
YoY %	-6.84%	-1.94%	-10.29%	-5.71%	17.97%	-2.71%	-	-
Horiz. %	88.70%	95.21%	97.09%	108.23%	114.78%	97.29%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	0.26	0.17	0.265	0.95	1.10	1.54	1.60	-
P/RPS	0.12	0.10	0.14	0.41	0.42	0.43	0.47	-20.33%
YoY %	20.00%	-28.57%	-65.85%	-2.38%	-2.33%	-8.51%	-	-
Horiz. %	25.53%	21.28%	29.79%	87.23%	89.36%	91.49%	100.00%	-
P/EPS	-5.65	36.31	-2.88	16.30	14.43	7.71	-12.21	-12.04%
YoY %	-115.56%	1,360.76%	-117.67%	12.96%	87.16%	163.14%	-	-
Horiz. %	46.27%	-297.38%	23.59%	-133.50%	-118.18%	-63.14%	100.00%	-
EY	-17.69	2.75	-34.73	6.13	6.93	12.97	-8.19	13.68%
YoY %	-743.27%	107.92%	-666.56%	-11.54%	-46.57%	258.36%	-	-
Horiz. %	216.00%	-33.58%	424.05%	-74.85%	-84.62%	-158.36%	100.00%	-
DY	0.00	7.06	11.70	6.32	5.79	5.19	5.63	-
YoY %	0.00%	-39.66%	85.13%	9.15%	11.56%	-7.82%	-	-
Horiz. %	0.00%	125.40%	207.82%	112.26%	102.84%	92.18%	100.00%	-
P/NAPS	0.41	0.25	0.39	1.08	1.18	1.54	1.56	-19.94%
YoY %	64.00%	-35.90%	-63.89%	-8.47%	-23.38%	-1.28%	-	-
Horiz. %	26.28%	16.03%	25.00%	69.23%	75.64%	98.72%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	27/05/21	24/06/20	28/05/19	30/05/18	25/05/17	25/05/16	27/05/15	-
Price	0.225	0.295	0.245	0.57	0.995	1.70	1.82	-
P/RPS	0.10	0.18	0.13	0.24	0.38	0.47	0.54	-24.48%
YoY %	-44.44%	38.46%	-45.83%	-36.84%	-19.15%	-12.96%	-	-
Horiz. %	18.52%	33.33%	24.07%	44.44%	70.37%	87.04%	100.00%	-
P/EPS	-4.89	63.02	-2.66	9.78	13.05	8.51	-13.88	-15.94%
YoY %	-107.76%	2,469.17%	-127.20%	-25.06%	53.35%	161.31%	-	-
Horiz. %	35.23%	-454.03%	19.16%	-70.46%	-94.02%	-61.31%	100.00%	-
EY	-20.44	1.59	-37.57	10.22	7.66	11.75	-7.20	18.97%
YoY %	-1,385.53%	104.23%	-467.61%	33.42%	-34.81%	263.19%	-	-
Horiz. %	283.89%	-22.08%	521.81%	-141.94%	-106.39%	-163.19%	100.00%	-
DY	0.00	4.07	12.65	10.53	6.40	4.71	4.95	-
YoY %	0.00%	-67.83%	20.13%	64.53%	35.88%	-4.85%	-	-
Horiz. %	0.00%	82.22%	255.56%	212.73%	129.29%	95.15%	100.00%	-
P/NAPS	0.35	0.44	0.36	0.65	1.07	1.70	1.77	-23.65%
YoY %	-20.45%	22.22%	-44.62%	-39.25%	-37.06%	-3.95%	-	-
Horiz. %	19.77%	24.86%	20.34%	36.72%	60.45%	96.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos