[PRTASCO] QoQ Cumulative 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- 53.99%
YoY- -13.24%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 204,842 94,964 519,269 309,862 253,525 118,509 582,446 -50.27%
PBT 25,037 10,965 79,163 59,908 39,473 15,780 87,871 -56.79%
Tax -7,784 -3,898 -38,139 -16,294 -10,626 -8,454 -41,875 -67.52%
NP 17,253 7,067 41,024 43,614 28,847 7,326 45,996 -48.08%
-
NP to SH 9,962 3,185 41,024 31,159 20,234 7,326 45,996 -64.03%
-
Tax Rate 31.09% 35.55% 48.18% 27.20% 26.92% 53.57% 47.66% -
Total Cost 187,589 87,897 478,245 266,248 224,678 111,183 536,450 -50.46%
-
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 6,897 - - 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 3.24% 1.02% 12.05% 10.06% 6.70% 2.41% 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 68.47 31.60 173.16 103.32 84.45 39.47 194.09 -50.16%
EPS 3.33 1.06 13.68 10.39 6.74 2.44 15.33 -63.96%
DPS 0.00 0.00 2.30 2.30 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 42.54 19.72 107.83 64.35 52.65 24.61 120.95 -50.26%
EPS 2.07 0.66 8.52 6.47 4.20 1.52 9.55 -64.01%
DPS 0.00 0.00 1.43 1.43 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 1.34 2.78 0.42 0.82 1.12 2.86 0.62 67.39%
P/EPS 27.63 83.02 5.34 8.18 14.09 46.31 7.83 132.31%
EY 3.62 1.20 18.74 12.22 7.09 2.16 12.77 -56.94%
DY 0.00 0.00 3.15 2.71 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 1.31 2.97 0.44 0.65 0.85 2.53 0.57 74.41%
P/EPS 27.03 88.68 5.63 6.45 10.68 40.98 7.18 142.58%
EY 3.70 1.13 17.77 15.51 9.36 2.44 13.93 -58.77%
DY 0.00 0.00 2.99 3.43 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