[PRTASCO] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 79.19%
YoY- -19.38%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 124,222 629,148 466,862 303,755 133,052 506,325 348,151 -49.66%
PBT 21,648 72,868 52,245 29,800 15,738 71,462 51,008 -43.49%
Tax -6,649 -24,165 -18,655 -10,335 -5,799 -18,522 -16,357 -45.09%
NP 14,999 48,703 33,590 19,465 9,939 52,940 34,651 -42.74%
-
NP to SH 10,910 28,816 17,888 10,857 6,059 33,701 22,001 -37.32%
-
Tax Rate 30.71% 33.16% 35.71% 34.68% 36.85% 25.92% 32.07% -
Total Cost 109,223 580,445 433,272 284,290 123,113 453,385 313,500 -50.45%
-
Net Worth 342,064 331,130 330,630 322,943 328,499 322,420 324,313 3.61%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 11,858 20,792 20,800 11,898 11,938 23,887 11,940 -0.45%
Div Payout % 108.70% 72.15% 116.28% 109.59% 197.04% 70.88% 54.27% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 342,064 331,130 330,630 322,943 328,499 322,420 324,313 3.61%
NOSH 296,467 297,030 297,142 297,452 298,472 298,593 298,521 -0.45%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.07% 7.74% 7.19% 6.41% 7.47% 10.46% 9.95% -
ROE 3.19% 8.70% 5.41% 3.36% 1.84% 10.45% 6.78% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.90 211.81 157.12 102.12 44.58 169.57 116.63 -49.43%
EPS 3.68 9.67 6.02 3.65 2.03 11.30 7.37 -37.03%
DPS 4.00 7.00 7.00 4.00 4.00 8.00 4.00 0.00%
NAPS 1.1538 1.1148 1.1127 1.0857 1.1006 1.0798 1.0864 4.09%
Adjusted Per Share Value based on latest NOSH - 296,234
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.08 127.00 94.24 61.32 26.86 102.21 70.28 -49.65%
EPS 2.20 5.82 3.61 2.19 1.22 6.80 4.44 -37.35%
DPS 2.39 4.20 4.20 2.40 2.41 4.82 2.41 -0.55%
NAPS 0.6905 0.6684 0.6674 0.6519 0.6631 0.6508 0.6547 3.60%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.62 0.67 0.82 0.85 0.98 1.03 -
P/RPS 1.38 0.29 0.43 0.80 1.91 0.58 0.88 34.94%
P/EPS 15.76 6.39 11.13 22.47 41.87 8.68 13.98 8.30%
EY 6.34 15.65 8.99 4.45 2.39 11.52 7.16 -7.78%
DY 6.90 11.29 10.45 4.88 4.71 8.16 3.88 46.73%
P/NAPS 0.50 0.56 0.60 0.76 0.77 0.91 0.95 -34.78%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 -
Price 0.82 0.60 0.56 0.71 0.89 0.90 1.00 -
P/RPS 1.96 0.28 0.36 0.70 2.00 0.53 0.86 73.09%
P/EPS 22.28 6.18 9.30 19.45 43.84 7.97 13.57 39.13%
EY 4.49 16.17 10.75 5.14 2.28 12.54 7.37 -28.11%
DY 4.88 11.67 12.50 5.63 4.49 8.89 4.00 14.16%
P/NAPS 0.71 0.54 0.50 0.65 0.81 0.83 0.92 -15.85%

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