[PRTASCO] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 126.2%
YoY- -5.11%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 134,713 793,895 484,028 277,355 118,911 695,985 450,438 -55.24%
PBT 15,538 106,557 71,769 33,184 11,559 72,204 48,130 -52.90%
Tax -6,325 -35,342 -21,388 -11,325 -3,370 -23,962 -17,777 -49.75%
NP 9,213 71,215 50,381 21,859 8,189 48,242 30,353 -54.80%
-
NP to SH 4,906 37,472 30,734 12,742 5,633 31,828 19,544 -60.17%
-
Tax Rate 40.71% 33.17% 29.80% 34.13% 29.15% 33.19% 36.94% -
Total Cost 125,500 722,680 433,647 255,496 110,722 647,743 420,085 -55.27%
-
Net Worth 372,396 353,867 379,072 361,557 362,379 358,329 357,931 2.67%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 12,264 41,523 29,666 - 11,858 26,701 11,862 2.24%
Div Payout % 250.00% 110.81% 96.53% - 210.53% 83.89% 60.70% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 372,396 353,867 379,072 361,557 362,379 358,329 357,931 2.67%
NOSH 306,624 296,595 296,660 297,016 296,473 296,679 296,570 2.24%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.84% 8.97% 10.41% 7.88% 6.89% 6.93% 6.74% -
ROE 1.32% 10.59% 8.11% 3.52% 1.55% 8.88% 5.46% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 43.93 267.67 163.16 93.38 40.11 234.59 151.88 -56.23%
EPS 1.60 12.63 10.36 4.29 1.90 10.70 6.59 -61.04%
DPS 4.00 14.00 10.00 0.00 4.00 9.00 4.00 0.00%
NAPS 1.2145 1.1931 1.2778 1.2173 1.2223 1.2078 1.2069 0.41%
Adjusted Per Share Value based on latest NOSH - 296,208
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 27.19 160.26 97.71 55.99 24.00 140.49 90.93 -55.25%
EPS 0.99 7.56 6.20 2.57 1.14 6.42 3.95 -60.21%
DPS 2.48 8.38 5.99 0.00 2.39 5.39 2.39 2.49%
NAPS 0.7517 0.7143 0.7652 0.7298 0.7315 0.7233 0.7225 2.67%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.09 0.99 0.92 0.93 0.93 0.89 0.96 -
P/RPS 2.48 0.37 0.56 1.00 2.32 0.38 0.63 149.10%
P/EPS 68.13 7.84 8.88 21.68 48.95 8.30 14.57 179.36%
EY 1.47 12.76 11.26 4.61 2.04 12.05 6.86 -64.15%
DY 3.67 14.14 10.87 0.00 4.30 10.11 4.17 -8.15%
P/NAPS 0.90 0.83 0.72 0.76 0.76 0.74 0.80 8.16%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 27/05/13 26/02/13 28/11/12 30/08/12 23/05/12 27/02/12 23/11/11 -
Price 1.19 0.965 0.96 0.92 0.94 0.94 0.96 -
P/RPS 2.71 0.36 0.59 0.99 2.34 0.40 0.63 164.26%
P/EPS 74.38 7.64 9.27 21.45 49.47 8.76 14.57 196.18%
EY 1.34 13.09 10.79 4.66 2.02 11.41 6.86 -66.30%
DY 3.36 14.51 10.42 0.00 4.26 9.57 4.17 -13.39%
P/NAPS 0.98 0.81 0.75 0.76 0.77 0.78 0.80 14.47%

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