[PRTASCO] QoQ Quarter Result on 30-Jun-2008 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -20.8%
YoY- -41.31%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 124,222 162,286 163,107 170,703 133,052 158,174 148,231 -11.10%
PBT 21,648 20,623 22,444 14,063 15,738 20,454 18,017 13.00%
Tax -6,649 -5,510 -8,320 -4,536 -5,799 -2,165 -5,652 11.42%
NP 14,999 15,113 14,124 9,527 9,939 18,289 12,365 13.72%
-
NP to SH 10,910 10,928 7,031 4,799 6,059 11,700 8,534 17.77%
-
Tax Rate 30.71% 26.72% 37.07% 32.25% 36.85% 10.58% 31.37% -
Total Cost 109,223 147,173 148,983 161,176 123,113 139,885 135,866 -13.53%
-
Net Worth 342,064 296,842 330,101 321,621 328,499 322,808 324,172 3.64%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 11,858 - 8,900 11,849 11,938 - 11,935 -0.43%
Div Payout % 108.70% - 126.58% 246.91% 197.04% - 139.86% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 342,064 296,842 330,101 321,621 328,499 322,808 324,172 3.64%
NOSH 296,467 296,842 296,666 296,234 298,472 298,730 298,391 -0.42%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 12.07% 9.31% 8.66% 5.58% 7.47% 11.56% 8.34% -
ROE 3.19% 3.68% 2.13% 1.49% 1.84% 3.62% 2.63% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 41.90 54.67 54.98 57.62 44.58 52.95 49.68 -10.72%
EPS 3.68 3.68 2.37 1.62 2.03 3.92 2.86 18.28%
DPS 4.00 0.00 3.00 4.00 4.00 0.00 4.00 0.00%
NAPS 1.1538 1.00 1.1127 1.0857 1.1006 1.0806 1.0864 4.09%
Adjusted Per Share Value based on latest NOSH - 296,234
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 25.08 32.76 32.92 34.46 26.86 31.93 29.92 -11.08%
EPS 2.20 2.21 1.42 0.97 1.22 2.36 1.72 17.81%
DPS 2.39 0.00 1.80 2.39 2.41 0.00 2.41 -0.55%
NAPS 0.6905 0.5992 0.6663 0.6492 0.6631 0.6516 0.6544 3.64%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.58 0.62 0.67 0.82 0.85 0.98 1.03 -
P/RPS 1.38 1.13 1.22 1.42 1.91 1.85 2.07 -23.66%
P/EPS 15.76 16.84 28.27 50.62 41.87 25.02 36.01 -42.32%
EY 6.34 5.94 3.54 1.98 2.39 4.00 2.78 73.17%
DY 6.90 0.00 4.48 4.88 4.71 0.00 3.88 46.73%
P/NAPS 0.50 0.62 0.60 0.76 0.77 0.91 0.95 -34.78%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 25/02/09 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 -
Price 0.82 0.60 0.56 0.71 0.89 0.90 1.00 -
P/RPS 1.96 1.10 1.02 1.23 2.00 1.70 2.01 -1.66%
P/EPS 22.28 16.30 23.63 43.83 43.84 22.98 34.97 -25.93%
EY 4.49 6.14 4.23 2.28 2.28 4.35 2.86 35.04%
DY 4.88 0.00 5.36 5.63 4.49 0.00 4.00 14.16%
P/NAPS 0.71 0.60 0.50 0.65 0.81 0.83 0.92 -15.85%

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