[PTRB] QoQ Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? QoQ % Horiz. %
Quarter Result 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 131,643 146,512 115,443 125,373 115,277 73,762 87,449 31.45% QoQ % -10.15% 26.91% -7.92% 8.76% 56.28% -15.65% - Horiz. % 150.54% 167.54% 132.01% 143.37% 131.82% 84.35% 100.00%
PBT 4,851 18,889 2,108 8,427 7,723 4,320 4,726 1.76% QoQ % -74.32% 796.06% -74.99% 9.12% 78.77% -8.59% - Horiz. % 102.64% 399.68% 44.60% 178.31% 163.42% 91.41% 100.00%
Tax -157 -248 -139 -84 -202 -93 -28 216.62% QoQ % 36.69% -78.42% -65.48% 58.42% -117.20% -232.14% - Horiz. % 560.71% 885.71% 496.43% 300.00% 721.43% 332.14% 100.00%
NP 4,694 18,641 1,969 8,343 7,521 4,227 4,698 -0.06% QoQ % -74.82% 846.72% -76.40% 10.93% 77.93% -10.03% - Horiz. % 99.91% 396.79% 41.91% 177.59% 160.09% 89.97% 100.00%
NP to SH 4,694 18,641 1,969 8,343 7,521 4,227 4,698 -0.06% QoQ % -74.82% 846.72% -76.40% 10.93% 77.93% -10.03% - Horiz. % 99.91% 396.79% 41.91% 177.59% 160.09% 89.97% 100.00%
Tax Rate 3.24 % 1.31 % 6.59 % 1.00 % 2.62 % 2.15 % 0.59 % 212.24% QoQ % 147.33% -80.12% 559.00% -61.83% 21.86% 264.41% - Horiz. % 549.15% 222.03% 1,116.95% 169.49% 444.07% 364.41% 100.00%
Total Cost 126,949 127,871 113,474 117,030 107,756 69,535 82,751 33.12% QoQ % -0.72% 12.69% -3.04% 8.61% 54.97% -15.97% - Horiz. % 153.41% 154.53% 137.13% 141.42% 130.22% 84.03% 100.00%
Net Worth 160,506 155,155 139,105 116,976 80,004 71,779 - - QoQ % 3.45% 11.54% 18.92% 46.21% 11.46% 0.00% - Horiz. % 223.61% 216.16% 193.80% 162.97% 111.46% 100.00% -
Dividend 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div 3,477 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 74.09 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 160,506 155,155 139,105 116,976 80,004 71,779 - - QoQ % 3.45% 11.54% 18.92% 46.21% 11.46% 0.00% - Horiz. % 223.61% 216.16% 193.80% 162.97% 111.46% 100.00% -
NOSH 535,020 535,020 535,020 449,911 400,020 398,773 401,538 21.15% QoQ % 0.00% 0.00% 18.92% 12.47% 0.31% -0.69% - Horiz. % 133.24% 133.24% 133.24% 112.05% 99.62% 99.31% 100.00%
Ratio Analysis 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 3.57 % 12.72 % 1.71 % 6.65 % 6.52 % 5.73 % 5.37 % -23.88% QoQ % -71.93% 643.86% -74.29% 1.99% 13.79% 6.70% - Horiz. % 66.48% 236.87% 31.84% 123.84% 121.42% 106.70% 100.00%
ROE 2.92 % 12.01 % 1.42 % 7.13 % 9.40 % 5.89 % - % - QoQ % -75.69% 745.77% -80.08% -24.15% 59.59% 0.00% - Horiz. % 49.58% 203.90% 24.11% 121.05% 159.59% 100.00% -
Per Share 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.61 27.38 21.58 27.87 28.82 18.50 21.78 8.51% QoQ % -10.12% 26.88% -22.57% -3.30% 55.78% -15.06% - Horiz. % 112.99% 125.71% 99.08% 127.96% 132.32% 84.94% 100.00%
EPS 0.88 3.48 0.37 1.85 1.88 1.06 1.17 -17.34% QoQ % -74.71% 840.54% -80.00% -1.60% 77.36% -9.40% - Horiz. % 75.21% 297.44% 31.62% 158.12% 160.68% 90.60% 100.00%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3000 0.2900 0.2600 0.2600 0.2000 0.1800 - - QoQ % 3.45% 11.54% 0.00% 30.00% 11.11% 0.00% - Horiz. % 166.67% 161.11% 144.44% 144.44% 111.11% 100.00% -
Adjusted Per Share Value based on latest NOSH - 535,020 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 24.61 27.38 21.58 23.43 21.55 13.79 16.34 31.49% QoQ % -10.12% 26.88% -7.90% 8.72% 56.27% -15.61% - Horiz. % 150.61% 167.56% 132.07% 143.39% 131.88% 84.39% 100.00%
EPS 0.88 3.48 0.37 1.56 1.41 0.79 0.88 - QoQ % -74.71% 840.54% -76.28% 10.64% 78.48% -10.23% - Horiz. % 100.00% 395.45% 42.05% 177.27% 160.23% 89.77% 100.00%
DPS 0.65 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.3000 0.2900 0.2600 0.2186 0.1495 0.1342 - - QoQ % 3.45% 11.54% 18.94% 46.22% 11.40% 0.00% - Horiz. % 223.55% 216.10% 193.74% 162.89% 111.40% 100.00% -
Price Multiplier on Financial Quarter End Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 - - - -
Price 0.5150 0.4900 0.5550 0.3900 0.0000 0.0000 0.0000 -
P/RPS 2.09 1.79 2.57 1.40 0.00 0.00 0.00 - QoQ % 16.76% -30.35% 83.57% 0.00% 0.00% 0.00% - Horiz. % 149.29% 127.86% 183.57% 100.00% - - -
P/EPS 58.70 14.06 150.81 21.03 0.00 0.00 0.00 - QoQ % 317.50% -90.68% 617.12% 0.00% 0.00% 0.00% - Horiz. % 279.13% 66.86% 717.12% 100.00% - - -
EY 1.70 7.11 0.66 4.75 0.00 0.00 0.00 - QoQ % -76.09% 977.27% -86.11% 0.00% 0.00% 0.00% - Horiz. % 35.79% 149.68% 13.89% 100.00% - - -
DY 1.26 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.72 1.69 2.13 1.50 0.00 0.00 0.00 - QoQ % 1.78% -20.66% 42.00% 0.00% 0.00% 0.00% - Horiz. % 114.67% 112.67% 142.00% 100.00% - - -
Price Multiplier on Announcement Date 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 27/09/23 30/06/23 - 21/12/22 - - - -
Price 0.5000 0.5400 0.4550 0.6050 0.3700 0.0000 0.0000 -
P/RPS 2.03 1.97 2.11 2.17 1.28 0.00 0.00 - QoQ % 3.05% -6.64% -2.76% 69.53% 0.00% 0.00% - Horiz. % 158.59% 153.91% 164.84% 169.53% 100.00% - -
P/EPS 56.99 15.50 123.63 32.63 19.68 0.00 0.00 - QoQ % 267.68% -87.46% 278.88% 65.80% 0.00% 0.00% - Horiz. % 289.58% 78.76% 628.20% 165.80% 100.00% - -
EY 1.75 6.45 0.81 3.07 5.08 0.00 0.00 - QoQ % -72.87% 696.30% -73.62% -39.57% 0.00% 0.00% - Horiz. % 34.45% 126.97% 15.94% 60.43% 100.00% - -
DY 1.30 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.67 1.86 1.75 2.33 1.85 0.00 0.00 - QoQ % -10.22% 6.29% -24.89% 25.95% 0.00% 0.00% - Horiz. % 90.27% 100.54% 94.59% 125.95% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment