[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 34.62%
YoY- -35.44%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 399,840 343,552 538,378 464,160 409,684 379,856 519,269 -16.03%
PBT 65,982 48,028 79,817 69,992 50,074 43,860 79,163 -11.46%
Tax -21,410 -13,004 -26,239 -21,533 -15,568 -15,592 -38,139 -32.02%
NP 44,572 35,024 53,578 48,458 34,506 28,268 41,024 5.70%
-
NP to SH 26,934 21,156 26,543 26,821 19,924 12,740 41,024 -24.51%
-
Tax Rate 32.45% 27.08% 32.87% 30.76% 31.09% 35.55% 48.18% -
Total Cost 355,268 308,528 484,800 415,701 375,178 351,588 478,245 -18.02%
-
Net Worth 315,683 319,640 314,793 317,485 307,236 313,692 340,337 -4.90%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 11,973 - - 6,897 -
Div Payout % - - - 44.64% - - 16.81% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 315,683 319,640 314,793 317,485 307,236 313,692 340,337 -4.90%
NOSH 298,603 298,813 299,204 299,345 299,159 300,471 299,883 -0.28%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.15% 10.19% 9.95% 10.44% 8.42% 7.44% 7.90% -
ROE 8.53% 6.62% 8.43% 8.45% 6.48% 4.06% 12.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 133.90 114.97 179.94 155.06 136.95 126.42 173.16 -15.79%
EPS 9.02 7.08 8.90 8.96 6.66 4.24 13.68 -24.30%
DPS 0.00 0.00 0.00 4.00 0.00 0.00 2.30 -
NAPS 1.0572 1.0697 1.0521 1.0606 1.027 1.044 1.1349 -4.63%
Adjusted Per Share Value based on latest NOSH - 299,528
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 80.71 69.35 108.68 93.70 82.70 76.68 104.82 -16.03%
EPS 5.44 4.27 5.36 5.41 4.02 2.57 8.28 -24.48%
DPS 0.00 0.00 0.00 2.42 0.00 0.00 1.39 -
NAPS 0.6372 0.6452 0.6354 0.6409 0.6202 0.6332 0.687 -4.90%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.05 0.96 0.88 0.91 0.92 0.88 0.73 -
P/RPS 0.78 0.83 0.49 0.59 0.67 0.70 0.42 51.25%
P/EPS 11.64 13.56 9.92 10.16 13.81 20.75 5.34 68.35%
EY 8.59 7.38 10.08 9.85 7.24 4.82 18.74 -40.63%
DY 0.00 0.00 0.00 4.40 0.00 0.00 3.15 -
P/NAPS 0.99 0.90 0.84 0.86 0.90 0.84 0.64 33.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 -
Price 0.95 1.00 1.03 0.90 0.90 0.94 0.77 -
P/RPS 0.71 0.87 0.57 0.58 0.66 0.74 0.44 37.69%
P/EPS 10.53 14.12 11.61 10.04 13.51 22.17 5.63 51.97%
EY 9.49 7.08 8.61 9.96 7.40 4.51 17.77 -34.25%
DY 0.00 0.00 0.00 4.44 0.00 0.00 2.99 -
P/NAPS 0.90 0.93 0.98 0.85 0.88 0.90 0.68 20.60%

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