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

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -82.02%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 629,148 466,862 303,755 133,052 506,325 348,151 199,920 114.00%
PBT 72,868 52,245 29,800 15,738 71,462 51,008 32,991 69.19%
Tax -24,165 -18,655 -10,335 -5,799 -18,522 -16,357 -10,705 71.65%
NP 48,703 33,590 19,465 9,939 52,940 34,651 22,286 68.00%
-
NP to SH 28,816 17,888 10,857 6,059 33,701 22,001 13,467 65.66%
-
Tax Rate 33.16% 35.71% 34.68% 36.85% 25.92% 32.07% 32.45% -
Total Cost 580,445 433,272 284,290 123,113 453,385 313,500 177,634 119.41%
-
Net Worth 331,130 330,630 322,943 328,499 322,420 324,313 315,683 3.22%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 20,792 20,800 11,898 11,938 23,887 11,940 - -
Div Payout % 72.15% 116.28% 109.59% 197.04% 70.88% 54.27% - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 331,130 330,630 322,943 328,499 322,420 324,313 315,683 3.22%
NOSH 297,030 297,142 297,452 298,472 298,593 298,521 298,603 -0.34%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.74% 7.19% 6.41% 7.47% 10.46% 9.95% 11.15% -
ROE 8.70% 5.41% 3.36% 1.84% 10.45% 6.78% 4.27% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 211.81 157.12 102.12 44.58 169.57 116.63 66.95 114.75%
EPS 9.67 6.02 3.65 2.03 11.30 7.37 4.51 65.89%
DPS 7.00 7.00 4.00 4.00 8.00 4.00 0.00 -
NAPS 1.1148 1.1127 1.0857 1.1006 1.0798 1.0864 1.0572 3.58%
Adjusted Per Share Value based on latest NOSH - 298,472
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 130.65 96.95 63.08 27.63 105.14 72.30 41.52 113.98%
EPS 5.98 3.71 2.25 1.26 7.00 4.57 2.80 65.46%
DPS 4.32 4.32 2.47 2.48 4.96 2.48 0.00 -
NAPS 0.6876 0.6866 0.6706 0.6822 0.6695 0.6735 0.6556 3.21%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 6.39 11.13 22.47 41.87 8.68 13.98 23.28 -57.59%
EY 15.65 8.99 4.45 2.39 11.52 7.16 4.30 135.68%
DY 11.29 10.45 4.88 4.71 8.16 3.88 0.00 -
P/NAPS 0.56 0.60 0.76 0.77 0.91 0.95 0.99 -31.48%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
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%
P/EPS 6.18 9.30 19.45 43.84 7.97 13.57 21.06 -55.67%
EY 16.17 10.75 5.14 2.28 12.54 7.37 4.75 125.45%
DY 11.67 12.50 5.63 4.49 8.89 4.00 0.00 -
P/NAPS 0.54 0.50 0.65 0.81 0.83 0.92 0.90 -28.75%

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