[PRTASCO] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -36.7%
YoY- -34.85%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 148,231 114,032 85,888 190,258 143,278 109,878 94,964 34.52%
PBT 18,017 20,984 12,007 27,323 27,457 14,072 10,965 39.20%
Tax -5,652 -7,455 -3,251 -10,089 -8,366 -3,886 -3,898 28.07%
NP 12,365 13,529 8,756 17,234 19,091 10,186 7,067 45.15%
-
NP to SH 8,534 8,177 5,289 6,427 10,154 6,777 3,185 92.79%
-
Tax Rate 31.37% 35.53% 27.08% 36.92% 30.47% 27.62% 35.55% -
Total Cost 135,866 100,503 77,132 173,024 124,187 99,692 87,897 33.65%
-
Net Worth 324,172 315,500 319,640 298,798 317,679 307,963 313,692 2.21%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,935 - - - 8,985 - - -
Div Payout % 139.86% - - - 88.50% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 324,172 315,500 319,640 298,798 317,679 307,963 313,692 2.21%
NOSH 298,391 298,430 298,813 298,798 299,528 299,867 300,471 -0.46%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.34% 11.86% 10.19% 9.06% 13.32% 9.27% 7.44% -
ROE 2.63% 2.59% 1.65% 2.15% 3.20% 2.20% 1.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 49.68 38.21 28.74 63.67 47.83 36.64 31.60 35.16%
EPS 2.86 2.74 1.77 2.15 3.39 2.26 1.06 93.69%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.0864 1.0572 1.0697 1.00 1.0606 1.027 1.044 2.68%
Adjusted Per Share Value based on latest NOSH - 298,798
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.92 23.02 17.34 38.41 28.92 22.18 19.17 34.51%
EPS 1.72 1.65 1.07 1.30 2.05 1.37 0.64 93.18%
DPS 2.41 0.00 0.00 0.00 1.81 0.00 0.00 -
NAPS 0.6544 0.6369 0.6452 0.6032 0.6413 0.6217 0.6332 2.21%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.03 1.05 0.96 0.88 0.91 0.92 0.88 -
P/RPS 2.07 2.75 3.34 1.38 1.90 2.51 2.78 -17.83%
P/EPS 36.01 38.32 54.24 40.91 26.84 40.71 83.02 -42.67%
EY 2.78 2.61 1.84 2.44 3.73 2.46 1.20 74.99%
DY 3.88 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.95 0.99 0.90 0.88 0.86 0.90 0.84 8.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 20/08/07 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 -
Price 1.00 0.95 1.00 1.03 0.90 0.90 0.94 -
P/RPS 2.01 2.49 3.48 1.62 1.88 2.46 2.97 -22.89%
P/EPS 34.97 34.67 56.50 47.89 26.55 39.82 88.68 -46.19%
EY 2.86 2.88 1.77 2.09 3.77 2.51 1.13 85.61%
DY 4.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.92 0.90 0.93 1.03 0.85 0.88 0.90 1.47%

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