[PTARAS] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 75,782 86,717 99,304 131,015 98,164 30,311 52,570 6.28% YoY % -12.61% -12.68% -24.20% 33.47% 223.86% -42.34% - Horiz. % 144.15% 164.96% 188.90% 249.22% 186.73% 57.66% 100.00%
PBT 4,482 2,272 17,448 1,793 4,949 10,670 10,859 -13.71% YoY % 97.27% -86.98% 873.12% -63.77% -53.62% -1.74% - Horiz. % 41.27% 20.92% 160.68% 16.51% 45.58% 98.26% 100.00%
Tax -817 -1,689 -3,432 -2,837 -29 -4,166 -2,406 -16.47% YoY % 51.63% 50.79% -20.97% -9,682.76% 99.30% -73.15% - Horiz. % 33.96% 70.20% 142.64% 117.91% 1.21% 173.15% 100.00%
NP 3,665 583 14,016 -1,044 4,920 6,504 8,453 -13.00% YoY % 528.64% -95.84% 1,442.53% -121.22% -24.35% -23.06% - Horiz. % 43.36% 6.90% 165.81% -12.35% 58.20% 76.94% 100.00%
NP to SH 3,665 583 14,016 -1,044 4,920 6,504 8,453 -13.00% YoY % 528.64% -95.84% 1,442.53% -121.22% -24.35% -23.06% - Horiz. % 43.36% 6.90% 165.81% -12.35% 58.20% 76.94% 100.00%
Tax Rate 18.23 % 74.34 % 19.67 % 158.23 % 0.59 % 39.04 % 22.16 % -3.20% YoY % -75.48% 277.94% -87.57% 26,718.65% -98.49% 76.17% - Horiz. % 82.27% 335.47% 88.76% 714.03% 2.66% 176.17% 100.00%
Total Cost 72,117 86,134 85,288 132,059 93,244 23,807 44,117 8.53% YoY % -16.27% 0.99% -35.42% 41.63% 291.67% -46.04% - Horiz. % 163.47% 195.24% 193.32% 299.34% 211.36% 53.96% 100.00%
Net Worth 401,392 386,464 363,243 326,753 315,143 331,758 344,622 2.57% YoY % 3.86% 6.39% 11.17% 3.68% -5.01% -3.73% - Horiz. % 116.47% 112.14% 105.40% 94.82% 91.45% 96.27% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 3,317 6,634 6,634 6,634 13,269 13,204 13,004 -20.35% YoY % -50.00% 0.00% 0.00% -50.00% 0.49% 1.54% - Horiz. % 25.51% 51.02% 51.02% 51.02% 102.03% 101.54% 100.00%
Div Payout % 90.51 % 1,138.01 % 47.34 % - % 269.70 % 203.02 % 153.85 % -8.46% YoY % -92.05% 2,303.91% 0.00% 0.00% 32.84% 31.96% - Horiz. % 58.83% 739.69% 30.77% 0.00% 175.30% 131.96% 100.00%
Equity 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 401,392 386,464 363,243 326,753 315,143 331,758 344,622 2.57% YoY % 3.86% 6.39% 11.17% 3.68% -5.01% -3.73% - Horiz. % 116.47% 112.14% 105.40% 94.82% 91.45% 96.27% 100.00%
NOSH 165,864 165,864 165,864 165,864 165,864 165,054 162,557 0.34% YoY % 0.00% 0.00% 0.00% 0.00% 0.49% 1.54% - Horiz. % 102.03% 102.03% 102.03% 102.03% 102.03% 101.54% 100.00%
Ratio Analysis 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 4.84 % 0.67 % 14.11 % -0.80 % 5.01 % 21.46 % 16.08 % -18.13% YoY % 622.39% -95.25% 1,863.75% -115.97% -76.65% 33.46% - Horiz. % 30.10% 4.17% 87.75% -4.98% 31.16% 133.46% 100.00%
ROE 0.91 % 0.15 % 3.86 % -0.32 % 1.56 % 1.96 % 2.45 % -15.21% YoY % 506.67% -96.11% 1,306.25% -120.51% -20.41% -20.00% - Horiz. % 37.14% 6.12% 157.55% -13.06% 63.67% 80.00% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.69 52.28 59.87 78.99 59.18 18.36 32.34 5.93% YoY % -12.61% -12.68% -24.21% 33.47% 222.33% -43.23% - Horiz. % 141.28% 161.66% 185.13% 244.25% 182.99% 56.77% 100.00%
EPS 2.20 0.30 8.40 -0.60 3.00 3.90 5.20 -13.35% YoY % 633.33% -96.43% 1,500.00% -120.00% -23.08% -25.00% - Horiz. % 42.31% 5.77% 161.54% -11.54% 57.69% 75.00% 100.00%
DPS 2.00 4.00 4.00 4.00 8.00 8.00 8.00 -20.62% YoY % -50.00% 0.00% 0.00% -50.00% 0.00% 0.00% - Horiz. % 25.00% 50.00% 50.00% 50.00% 100.00% 100.00% 100.00%
NAPS 2.4200 2.3300 2.1900 1.9700 1.9000 2.0100 2.1200 2.23% YoY % 3.86% 6.39% 11.17% 3.68% -5.47% -5.19% - Horiz. % 114.15% 109.91% 103.30% 92.92% 89.62% 94.81% 100.00%
Adjusted Per Share Value based on latest NOSH - 165,864 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 45.69 52.28 59.87 78.99 59.18 18.27 31.69 6.28% YoY % -12.61% -12.68% -24.21% 33.47% 223.92% -42.35% - Horiz. % 144.18% 164.97% 188.92% 249.26% 186.75% 57.65% 100.00%
EPS 2.20 0.30 8.40 -0.60 3.00 3.92 5.10 -13.07% YoY % 633.33% -96.43% 1,500.00% -120.00% -23.47% -23.14% - Horiz. % 43.14% 5.88% 164.71% -11.76% 58.82% 76.86% 100.00%
DPS 2.00 4.00 4.00 4.00 8.00 7.96 7.84 -20.35% YoY % -50.00% 0.00% 0.00% -50.00% 0.50% 1.53% - Horiz. % 25.51% 51.02% 51.02% 51.02% 102.04% 101.53% 100.00%
NAPS 2.4200 2.3300 2.1900 1.9700 1.9000 2.0002 2.0777 2.57% YoY % 3.86% 6.39% 11.17% 3.68% -5.01% -3.73% - Horiz. % 116.47% 112.14% 105.41% 94.82% 91.45% 96.27% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.9000 2.6000 2.6100 2.5000 2.1600 3.2000 3.5200 -
P/RPS 4.16 4.97 4.36 3.16 3.65 17.43 10.88 -14.80% YoY % -16.30% 13.99% 37.97% -13.42% -79.06% 60.20% - Horiz. % 38.24% 45.68% 40.07% 29.04% 33.55% 160.20% 100.00%
P/EPS 85.99 739.71 30.89 -397.19 72.82 81.21 67.69 4.07% YoY % -88.38% 2,294.66% 107.78% -645.44% -10.33% 19.97% - Horiz. % 127.04% 1,092.79% 45.63% -586.78% 107.58% 119.97% 100.00%
EY 1.16 0.14 3.24 -0.25 1.37 1.23 1.48 -3.98% YoY % 728.57% -95.68% 1,396.00% -118.25% 11.38% -16.89% - Horiz. % 78.38% 9.46% 218.92% -16.89% 92.57% 83.11% 100.00%
DY 1.05 1.54 1.53 1.60 3.70 2.50 2.27 -12.05% YoY % -31.82% 0.65% -4.38% -56.76% 48.00% 10.13% - Horiz. % 46.26% 67.84% 67.40% 70.48% 163.00% 110.13% 100.00%
P/NAPS 0.79 1.12 1.19 1.27 1.14 1.59 1.66 -11.64% YoY % -29.46% -5.88% -6.30% 11.40% -28.30% -4.22% - Horiz. % 47.59% 67.47% 71.69% 76.51% 68.67% 95.78% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date - - 21/05/21 29/05/20 24/05/19 25/05/18 26/05/17 -
Price 1.6700 2.5000 2.5200 2.6500 2.4800 2.9500 3.8700 -
P/RPS 3.66 4.78 4.21 3.35 4.19 16.06 11.97 -17.91% YoY % -23.43% 13.54% 25.67% -20.05% -73.91% 34.17% - Horiz. % 30.58% 39.93% 35.17% 27.99% 35.00% 134.17% 100.00%
P/EPS 75.58 711.26 29.82 -421.02 83.61 74.86 74.42 0.26% YoY % -89.37% 2,285.18% 107.08% -603.55% 11.69% 0.59% - Horiz. % 101.56% 955.74% 40.07% -565.73% 112.35% 100.59% 100.00%
EY 1.32 0.14 3.35 -0.24 1.20 1.34 1.34 -0.25% YoY % 842.86% -95.82% 1,495.83% -120.00% -10.45% 0.00% - Horiz. % 98.51% 10.45% 250.00% -17.91% 89.55% 100.00% 100.00%
DY 1.20 1.60 1.59 1.51 3.23 2.71 2.07 -8.68% YoY % -25.00% 0.63% 5.30% -53.25% 19.19% 30.92% - Horiz. % 57.97% 77.29% 76.81% 72.95% 156.04% 130.92% 100.00%
P/NAPS 0.69 1.07 1.15 1.35 1.31 1.47 1.83 -15.00% YoY % -35.51% -6.96% -14.81% 3.05% -10.88% -19.67% - Horiz. % 37.70% 58.47% 62.84% 73.77% 71.58% 80.33% 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
Q3FY2022 Interim Results.pdf 
