[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 2.66%
YoY- -13.24%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 409,684 379,856 519,269 413,149 507,050 474,036 582,446 -20.95%
PBT 50,074 43,860 79,163 79,877 78,946 63,120 87,871 -31.33%
Tax -15,568 -15,592 -38,139 -21,725 -21,252 -33,816 -41,875 -48.39%
NP 34,506 28,268 41,024 58,152 57,694 29,304 45,996 -17.48%
-
NP to SH 19,924 12,740 41,024 41,545 40,468 29,304 45,996 -42.83%
-
Tax Rate 31.09% 35.55% 48.18% 27.20% 26.92% 53.57% 47.66% -
Total Cost 375,178 351,588 478,245 354,997 449,356 444,732 536,450 -21.26%
-
Net Worth 307,236 313,692 340,337 309,640 302,008 304,449 332,052 -5.06%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,897 9,196 - - 6,902 -
Div Payout % - - 16.81% 22.14% - - 15.01% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 307,236 313,692 340,337 309,640 302,008 304,449 332,052 -5.06%
NOSH 299,159 300,471 299,883 299,894 300,207 300,245 300,092 -0.20%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.42% 7.44% 7.90% 14.08% 11.38% 6.18% 7.90% -
ROE 6.48% 4.06% 12.05% 13.42% 13.40% 9.63% 13.85% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 136.95 126.42 173.16 137.77 168.90 157.88 194.09 -20.79%
EPS 6.66 4.24 13.68 13.85 13.48 9.76 15.33 -42.72%
DPS 0.00 0.00 2.30 3.07 0.00 0.00 2.30 -
NAPS 1.027 1.044 1.1349 1.0325 1.006 1.014 1.1065 -4.86%
Adjusted Per Share Value based on latest NOSH - 300,137
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 85.08 78.88 107.83 85.80 105.29 98.44 120.95 -20.95%
EPS 4.14 2.65 8.52 8.63 8.40 6.09 9.55 -42.80%
DPS 0.00 0.00 1.43 1.91 0.00 0.00 1.43 -
NAPS 0.638 0.6514 0.7068 0.643 0.6272 0.6322 0.6895 -5.05%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.92 0.88 0.73 0.85 0.95 1.13 1.20 -
P/RPS 0.67 0.70 0.42 0.62 0.56 0.72 0.62 5.32%
P/EPS 13.81 20.75 5.34 6.14 7.05 11.58 7.83 46.12%
EY 7.24 4.82 18.74 16.30 14.19 8.64 12.77 -31.56%
DY 0.00 0.00 3.15 3.61 0.00 0.00 1.92 -
P/NAPS 0.90 0.84 0.64 0.82 0.94 1.11 1.08 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 30/03/05 -
Price 0.90 0.94 0.77 0.67 0.72 1.00 1.10 -
P/RPS 0.66 0.74 0.44 0.49 0.43 0.63 0.57 10.29%
P/EPS 13.51 22.17 5.63 4.84 5.34 10.25 7.18 52.58%
EY 7.40 4.51 17.77 20.68 18.72 9.76 13.93 -34.48%
DY 0.00 0.00 2.99 4.58 0.00 0.00 2.09 -
P/NAPS 0.88 0.90 0.68 0.65 0.72 0.99 0.99 -7.57%

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