[PRTASCO] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 212.78%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 85,888 538,378 348,120 204,842 94,964 519,269 309,862 -57.52%
PBT 12,007 79,817 52,494 25,037 10,965 79,163 59,908 -65.78%
Tax -3,251 -26,239 -16,150 -7,784 -3,898 -38,139 -16,294 -65.88%
NP 8,756 53,578 36,344 17,253 7,067 41,024 43,614 -65.74%
-
NP to SH 5,289 26,543 20,116 9,962 3,185 41,024 31,159 -69.37%
-
Tax Rate 27.08% 32.87% 30.77% 31.09% 35.55% 48.18% 27.20% -
Total Cost 77,132 484,800 311,776 187,589 87,897 478,245 266,248 -56.25%
-
Net Worth 319,640 314,793 317,485 307,236 313,692 340,337 309,640 2.14%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 8,980 - - 6,897 6,897 -
Div Payout % - - 44.64% - - 16.81% 22.14% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 319,640 314,793 317,485 307,236 313,692 340,337 309,640 2.14%
NOSH 298,813 299,204 299,345 299,159 300,471 299,883 299,894 -0.24%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.19% 9.95% 10.44% 8.42% 7.44% 7.90% 14.08% -
ROE 1.65% 8.43% 6.34% 3.24% 1.02% 12.05% 10.06% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.74 179.94 116.29 68.47 31.60 173.16 103.32 -57.42%
EPS 1.77 8.90 6.72 3.33 1.06 13.68 10.39 -69.30%
DPS 0.00 0.00 3.00 0.00 0.00 2.30 2.30 -
NAPS 1.0697 1.0521 1.0606 1.027 1.044 1.1349 1.0325 2.38%
Adjusted Per Share Value based on latest NOSH - 299,867
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.34 108.68 70.27 41.35 19.17 104.82 62.55 -57.51%
EPS 1.07 5.36 4.06 2.01 0.64 8.28 6.29 -69.33%
DPS 0.00 0.00 1.81 0.00 0.00 1.39 1.39 -
NAPS 0.6452 0.6354 0.6409 0.6202 0.6332 0.687 0.625 2.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.96 0.88 0.91 0.92 0.88 0.73 0.85 -
P/RPS 3.34 0.49 0.78 1.34 2.78 0.42 0.82 155.26%
P/EPS 54.24 9.92 13.54 27.63 83.02 5.34 8.18 253.35%
EY 1.84 10.08 7.38 3.62 1.20 18.74 12.22 -71.72%
DY 0.00 0.00 3.30 0.00 0.00 3.15 2.71 -
P/NAPS 0.90 0.84 0.86 0.90 0.84 0.64 0.82 6.40%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 -
Price 1.00 1.03 0.90 0.90 0.94 0.77 0.67 -
P/RPS 3.48 0.57 0.77 1.31 2.97 0.44 0.65 206.35%
P/EPS 56.50 11.61 13.39 27.03 88.68 5.63 6.45 325.50%
EY 1.77 8.61 7.47 3.70 1.13 17.77 15.51 -76.50%
DY 0.00 0.00 3.33 0.00 0.00 2.99 3.43 -
P/NAPS 0.93 0.98 0.85 0.88 0.90 0.68 0.65 27.00%

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
Post a Comment