[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -84.07%
YoY- -38.95%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 519,269 309,862 253,525 118,509 582,446 443,919 293,620 46.08%
PBT 79,163 59,908 39,473 15,780 87,871 66,155 42,432 51.37%
Tax -38,139 -16,294 -10,626 -8,454 -41,875 -30,243 -18,860 59.70%
NP 41,024 43,614 28,847 7,326 45,996 35,912 23,572 44.54%
-
NP to SH 41,024 31,159 20,234 7,326 45,996 35,912 23,572 44.54%
-
Tax Rate 48.18% 27.20% 26.92% 53.57% 47.66% 45.72% 44.45% -
Total Cost 478,245 266,248 224,678 111,183 536,450 408,007 270,048 46.22%
-
Net Worth 340,337 309,640 302,008 304,449 332,052 300,016 290,901 10.99%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,897 6,897 - - 6,902 - 10,796 -25.76%
Div Payout % 16.81% 22.14% - - 15.01% - 45.80% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 340,337 309,640 302,008 304,449 332,052 300,016 290,901 10.99%
NOSH 299,883 299,894 300,207 300,245 300,092 300,016 299,898 -0.00%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.90% 14.08% 11.38% 6.18% 7.90% 8.09% 8.03% -
ROE 12.05% 10.06% 6.70% 2.41% 13.85% 11.97% 8.10% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 173.16 103.32 84.45 39.47 194.09 147.96 97.91 46.09%
EPS 13.68 10.39 6.74 2.44 15.33 11.97 7.86 44.54%
DPS 2.30 2.30 0.00 0.00 2.30 0.00 3.60 -25.75%
NAPS 1.1349 1.0325 1.006 1.014 1.1065 1.00 0.97 11.00%
Adjusted Per Share Value based on latest NOSH - 300,245
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 107.83 64.35 52.65 24.61 120.95 92.19 60.97 46.09%
EPS 8.52 6.47 4.20 1.52 9.55 7.46 4.90 44.45%
DPS 1.43 1.43 0.00 0.00 1.43 0.00 2.24 -25.79%
NAPS 0.7068 0.643 0.6272 0.6322 0.6895 0.623 0.6041 11.00%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.85 0.95 1.13 1.20 1.20 1.41 -
P/RPS 0.42 0.82 1.12 2.86 0.62 0.81 1.44 -55.92%
P/EPS 5.34 8.18 14.09 46.31 7.83 10.03 17.94 -55.32%
EY 18.74 12.22 7.09 2.16 12.77 9.97 5.57 124.03%
DY 3.15 2.71 0.00 0.00 1.92 0.00 2.55 15.08%
P/NAPS 0.64 0.82 0.94 1.11 1.08 1.20 1.45 -41.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 18/11/05 29/08/05 30/05/05 30/03/05 24/11/04 20/08/04 -
Price 0.77 0.67 0.72 1.00 1.10 1.14 1.18 -
P/RPS 0.44 0.65 0.85 2.53 0.57 0.77 1.21 -48.95%
P/EPS 5.63 6.45 10.68 40.98 7.18 9.52 15.01 -47.89%
EY 17.77 15.51 9.36 2.44 13.93 10.50 6.66 92.02%
DY 2.99 3.43 0.00 0.00 2.09 0.00 3.05 -1.31%
P/NAPS 0.68 0.65 0.72 0.99 0.99 1.14 1.22 -32.20%

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