[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Cumulative Result
Revenue	629,148	466,862	303,755	133,052	506,325	348,151	199,920	114.00%
YoY %	34.76%	53.70%	128.30%	-73.72%	45.43%	74.15%	-	-
Horiz. %	314.70%	233.52%	151.94%	66.55%	253.26%	174.15%	100.00%	-
PBT	72,868	52,245	29,800	15,738	71,462	51,008	32,991	69.19%
YoY %	39.47%	75.32%	89.35%	-77.98%	40.10%	54.61%	-	-
Horiz. %	220.87%	158.36%	90.33%	47.70%	216.61%	154.61%	100.00%	-
Tax	-24,165	-18,655	-10,335	-5,799	-18,522	-16,357	-10,705	71.65%
YoY %	-29.54%	-80.50%	-78.22%	68.69%	-13.24%	-52.80%	-	-
Horiz. %	225.74%	174.26%	96.54%	54.17%	173.02%	152.80%	100.00%	-
NP	48,703	33,590	19,465	9,939	52,940	34,651	22,286	68.00%
YoY %	44.99%	72.57%	95.84%	-81.23%	52.78%	55.48%	-	-
Horiz. %	218.54%	150.72%	87.34%	44.60%	237.55%	155.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,816	17,888	10,857	6,059	33,701	22,001	13,467	65.66%
YoY %	61.09%	64.76%	79.19%	-82.02%	53.18%	63.37%	-	-
Horiz. %	213.97%	132.83%	80.62%	44.99%	250.25%	163.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.16%	35.71%	34.68%	36.85%	25.92%	32.07%	32.45%	-
YoY %	-7.14%	2.97%	-5.89%	42.17%	-19.18%	-1.17%	-	-
Horiz. %	102.19%	110.05%	106.87%	113.56%	79.88%	98.83%	100.00%	-
Total Cost	580,445	433,272	284,290	123,113	453,385	313,500	177,634	119.41%
YoY %	33.97%	52.40%	130.92%	-72.85%	44.62%	76.49%	-	-
Horiz. %	326.76%	243.91%	160.04%	69.31%	255.24%	176.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	331,130	330,630	322,943	328,499	322,420	324,313	315,683	3.22%
YoY %	0.15%	2.38%	-1.69%	1.89%	-0.58%	2.73%	-	-
Horiz. %	104.89%	104.73%	102.30%	104.06%	102.13%	102.73%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Dividend
Div	20,792	20,800	11,898	11,938	23,887	11,940	-	-
YoY %	-0.04%	74.82%	-0.34%	-50.02%	100.06%	0.00%	-	-
Horiz. %	174.14%	174.20%	99.65%	99.98%	200.06%	100.00%	-	-
Div Payout %	72.15%	116.28%	109.59%	197.04%	70.88%	54.27%	-	-
YoY %	-37.95%	6.10%	-44.38%	177.99%	30.61%	0.00%	-	-
Horiz. %	132.95%	214.26%	201.93%	363.07%	130.61%	100.00%	-	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Equity
Net Worth	331,130	330,630	322,943	328,499	322,420	324,313	315,683	3.22%
YoY %	0.15%	2.38%	-1.69%	1.89%	-0.58%	2.73%	-	-
Horiz. %	104.89%	104.73%	102.30%	104.06%	102.13%	102.73%	100.00%	-
NOSH	297,030	297,142	297,452	298,472	298,593	298,521	298,603	-0.34%
YoY %	-0.04%	-0.10%	-0.34%	-0.04%	0.02%	-0.03%	-	-
Horiz. %	99.47%	99.51%	99.61%	99.96%	100.00%	99.97%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Ratio Analysis
NP Margin	7.74%	7.19%	6.41%	7.47%	10.46%	9.95%	11.15%	-
YoY %	7.65%	12.17%	-14.19%	-28.59%	5.13%	-10.76%	-	-
Horiz. %	69.42%	64.48%	57.49%	67.00%	93.81%	89.24%	100.00%	-
ROE	8.70%	5.41%	3.36%	1.84%	10.45%	6.78%	4.27%	-
YoY %	60.81%	61.01%	82.61%	-82.39%	54.13%	58.78%	-	-
Horiz. %	203.75%	126.70%	78.69%	43.09%	244.73%	158.78%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Per Share
RPS	211.81	157.12	102.12	44.58	169.57	116.63	66.95	114.75%
YoY %	34.81%	53.86%	129.07%	-73.71%	45.39%	74.20%	-	-
Horiz. %	316.37%	234.68%	152.53%	66.59%	253.28%	174.20%	100.00%	-
EPS	9.67	6.02	3.65	2.03	11.30	7.37	4.51	65.89%
YoY %	60.63%	64.93%	79.80%	-82.04%	53.32%	63.41%	-	-
Horiz. %	214.41%	133.48%	80.93%	45.01%	250.55%	163.41%	100.00%	-
DPS	7.00	7.00	4.00	4.00	8.00	4.00	0.00	-
YoY %	0.00%	75.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	175.00%	175.00%	100.00%	100.00%	200.00%	100.00%	-	-
NAPS	1.1148	1.1127	1.0857	1.1006	1.0798	1.0864	1.0572	3.58%
YoY %	0.19%	2.49%	-1.35%	1.93%	-0.61%	2.76%	-	-
Horiz. %	105.45%	105.25%	102.70%	104.11%	102.14%	102.76%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 298,472
RPS	127.00	94.24	61.32	26.86	102.21	70.28	40.36	113.98%
YoY %	34.76%	53.69%	128.29%	-73.72%	45.43%	74.13%	-	-
Horiz. %	314.67%	233.50%	151.93%	66.55%	253.25%	174.13%	100.00%	-
EPS	5.82	3.61	2.19	1.22	6.80	4.44	2.72	65.66%
YoY %	61.22%	64.84%	79.51%	-82.06%	53.15%	63.24%	-	-
Horiz. %	213.97%	132.72%	80.51%	44.85%	250.00%	163.24%	100.00%	-
DPS	4.20	4.20	2.40	2.41	4.82	2.41	0.00	-
YoY %	0.00%	75.00%	-0.41%	-50.00%	100.00%	0.00%	-	-
Horiz. %	174.27%	174.27%	99.59%	100.00%	200.00%	100.00%	-	-
NAPS	0.6684	0.6674	0.6519	0.6631	0.6508	0.6547	0.6372	3.22%
YoY %	0.15%	2.38%	-1.69%	1.89%	-0.60%	2.75%	-	-
Horiz. %	104.90%	104.74%	102.31%	104.06%	102.13%	102.75%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	-
Price	0.62	0.67	0.82	0.85	0.98	1.03	1.05	-
P/RPS	0.29	0.43	0.80	1.91	0.58	0.88	1.57	-67.39%
YoY %	-32.56%	-46.25%	-58.12%	229.31%	-34.09%	-43.95%	-	-
Horiz. %	18.47%	27.39%	50.96%	121.66%	36.94%	56.05%	100.00%	-
P/EPS	6.39	11.13	22.47	41.87	8.68	13.98	23.28	-57.59%
YoY %	-42.59%	-50.47%	-46.33%	382.37%	-37.91%	-39.95%	-	-
Horiz. %	27.45%	47.81%	96.52%	179.85%	37.29%	60.05%	100.00%	-
EY	15.65	8.99	4.45	2.39	11.52	7.16	4.30	135.68%
YoY %	74.08%	102.02%	86.19%	-79.25%	60.89%	66.51%	-	-
Horiz. %	363.95%	209.07%	103.49%	55.58%	267.91%	166.51%	100.00%	-
DY	11.29	10.45	4.88	4.71	8.16	3.88	0.00	-
YoY %	8.04%	114.14%	3.61%	-42.28%	110.31%	0.00%	-	-
Horiz. %	290.98%	269.33%	125.77%	121.39%	210.31%	100.00%	-	-
P/NAPS	0.56	0.60	0.76	0.77	0.91	0.95	0.99	-31.48%
YoY %	-6.67%	-21.05%	-1.30%	-15.38%	-4.21%	-4.04%	-	-
Horiz. %	56.57%	60.61%	76.77%	77.78%	91.92%	95.96%	100.00%	-

	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	25/02/09	20/11/08	26/08/08	21/05/08	28/02/08	03/12/07	20/08/07	-
Price	0.60	0.56	0.71	0.89	0.90	1.00	0.95	-
P/RPS	0.28	0.36	0.70	2.00	0.53	0.86	1.42	-65.95%
YoY %	-22.22%	-48.57%	-65.00%	277.36%	-38.37%	-39.44%	-	-
Horiz. %	19.72%	25.35%	49.30%	140.85%	37.32%	60.56%	100.00%	-
P/EPS	6.18	9.30	19.45	43.84	7.97	13.57	21.06	-55.67%
YoY %	-33.55%	-52.19%	-55.63%	450.06%	-41.27%	-35.57%	-	-
Horiz. %	29.34%	44.16%	92.36%	208.17%	37.84%	64.43%	100.00%	-
EY	16.17	10.75	5.14	2.28	12.54	7.37	4.75	125.45%
YoY %	50.42%	109.14%	125.44%	-81.82%	70.15%	55.16%	-	-
Horiz. %	340.42%	226.32%	108.21%	48.00%	264.00%	155.16%	100.00%	-
DY	11.67	12.50	5.63	4.49	8.89	4.00	0.00	-
YoY %	-6.64%	122.02%	25.39%	-49.49%	122.25%	0.00%	-	-
Horiz. %	291.75%	312.50%	140.75%	112.25%	222.25%	100.00%	-	-
P/NAPS	0.54	0.50	0.65	0.81	0.83	0.92	0.90	-28.75%
YoY %	8.00%	-23.08%	-19.75%	-2.41%	-9.78%	2.22%	-	-
Horiz. %	60.00%	55.56%	72.22%	90.00%	92.22%	102.22%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos