[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -92.24%
YoY- -56.52%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 538,378 348,120 204,842 94,964 519,269 309,862 253,525 64.98%
PBT 79,817 52,494 25,037 10,965 79,163 59,908 39,473 59.70%
Tax -26,239 -16,150 -7,784 -3,898 -38,139 -16,294 -10,626 82.39%
NP 53,578 36,344 17,253 7,067 41,024 43,614 28,847 50.92%
-
NP to SH 26,543 20,116 9,962 3,185 41,024 31,159 20,234 19.77%
-
Tax Rate 32.87% 30.77% 31.09% 35.55% 48.18% 27.20% 26.92% -
Total Cost 484,800 311,776 187,589 87,897 478,245 266,248 224,678 66.74%
-
Net Worth 314,793 317,485 307,236 313,692 340,337 309,640 302,008 2.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 8,980 - - 6,897 6,897 - -
Div Payout % - 44.64% - - 16.81% 22.14% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 314,793 317,485 307,236 313,692 340,337 309,640 302,008 2.79%
NOSH 299,204 299,345 299,159 300,471 299,883 299,894 300,207 -0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.95% 10.44% 8.42% 7.44% 7.90% 14.08% 11.38% -
ROE 8.43% 6.34% 3.24% 1.02% 12.05% 10.06% 6.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.94 116.29 68.47 31.60 173.16 103.32 84.45 65.35%
EPS 8.90 6.72 3.33 1.06 13.68 10.39 6.74 20.30%
DPS 0.00 3.00 0.00 0.00 2.30 2.30 0.00 -
NAPS 1.0521 1.0606 1.027 1.044 1.1349 1.0325 1.006 3.02%
Adjusted Per Share Value based on latest NOSH - 300,471
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 111.80 72.29 42.54 19.72 107.83 64.35 52.65 64.98%
EPS 5.51 4.18 2.07 0.66 8.52 6.47 4.20 19.78%
DPS 0.00 1.86 0.00 0.00 1.43 1.43 0.00 -
NAPS 0.6537 0.6593 0.638 0.6514 0.7068 0.643 0.6272 2.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.88 0.91 0.92 0.88 0.73 0.85 0.95 -
P/RPS 0.49 0.78 1.34 2.78 0.42 0.82 1.12 -42.28%
P/EPS 9.92 13.54 27.63 83.02 5.34 8.18 14.09 -20.80%
EY 10.08 7.38 3.62 1.20 18.74 12.22 7.09 26.35%
DY 0.00 3.30 0.00 0.00 3.15 2.71 0.00 -
P/NAPS 0.84 0.86 0.90 0.84 0.64 0.82 0.94 -7.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 -
Price 1.03 0.90 0.90 0.94 0.77 0.67 0.72 -
P/RPS 0.57 0.77 1.31 2.97 0.44 0.65 0.85 -23.33%
P/EPS 11.61 13.39 27.03 88.68 5.63 6.45 10.68 5.70%
EY 8.61 7.47 3.70 1.13 17.77 15.51 9.36 -5.40%
DY 0.00 3.33 0.00 0.00 2.99 3.43 0.00 -
P/NAPS 0.98 0.85 0.88 0.90 0.68 0.65 0.72 22.74%

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