[PRTASCO] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -15.36%
YoY- -11.47%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 109,878 94,964 128,407 137,337 135,016 118,509 138,527 -14.34%
PBT 14,072 10,965 19,255 20,435 23,692 15,780 21,715 -25.17%
Tax -3,886 -3,898 -9,390 -5,668 -6,302 -8,454 -11,632 -51.94%
NP 10,186 7,067 9,865 14,767 17,390 7,326 10,083 0.68%
-
NP to SH 6,777 3,185 9,865 10,925 12,908 7,326 10,083 -23.32%
-
Tax Rate 27.62% 35.55% 48.77% 27.74% 26.60% 53.57% 53.57% -
Total Cost 99,692 87,897 118,542 122,570 117,626 111,183 128,444 -15.58%
-
Net Worth 307,963 313,692 340,297 309,891 301,987 304,449 332,370 -4.97%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,896 6,903 - - 6,908 -
Div Payout % - - 69.91% 63.19% - - 68.52% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 307,963 313,692 340,297 309,891 301,987 304,449 332,370 -4.97%
NOSH 299,867 300,471 299,848 300,137 300,186 300,245 300,379 -0.11%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 9.27% 7.44% 7.68% 10.75% 12.88% 6.18% 7.28% -
ROE 2.20% 1.02% 2.90% 3.53% 4.27% 2.41% 3.03% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.64 31.60 42.82 45.76 44.98 39.47 46.12 -14.25%
EPS 2.26 1.06 3.29 3.64 4.30 2.44 3.36 -23.28%
DPS 0.00 0.00 2.30 2.30 0.00 0.00 2.30 -
NAPS 1.027 1.044 1.1349 1.0325 1.006 1.014 1.1065 -4.86%
Adjusted Per Share Value based on latest NOSH - 300,137
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 22.82 19.72 26.67 28.52 28.04 24.61 28.77 -14.34%
EPS 1.41 0.66 2.05 2.27 2.68 1.52 2.09 -23.13%
DPS 0.00 0.00 1.43 1.43 0.00 0.00 1.43 -
NAPS 0.6395 0.6514 0.7067 0.6435 0.6271 0.6322 0.6902 -4.97%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.92 0.88 0.73 0.85 0.95 1.13 1.20 -
P/RPS 2.51 2.78 1.70 1.86 2.11 2.86 2.60 -2.32%
P/EPS 40.71 83.02 22.19 23.35 22.09 46.31 35.75 9.07%
EY 2.46 1.20 4.51 4.28 4.53 2.16 2.80 -8.29%
DY 0.00 0.00 3.15 2.71 0.00 0.00 1.92 -
P/NAPS 0.90 0.84 0.64 0.82 0.94 1.11 1.08 -11.47%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 30/03/05 -
Price 0.90 0.94 0.77 0.67 0.72 1.00 1.10 -
P/RPS 2.46 2.97 1.80 1.46 1.60 2.53 2.39 1.94%
P/EPS 39.82 88.68 23.40 18.41 16.74 40.98 32.77 13.91%
EY 2.51 1.13 4.27 5.43 5.97 2.44 3.05 -12.21%
DY 0.00 0.00 2.99 3.43 0.00 0.00 2.09 -
P/NAPS 0.88 0.90 0.68 0.65 0.72 0.99 0.99 -7.57%

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