[PRTASCO] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.1%
YoY- 82.04%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 163,107 170,703 133,052 158,174 148,231 114,032 85,888 53.17%
PBT 22,444 14,063 15,738 20,454 18,017 20,984 12,007 51.57%
Tax -8,320 -4,536 -5,799 -2,165 -5,652 -7,455 -3,251 86.77%
NP 14,124 9,527 9,939 18,289 12,365 13,529 8,756 37.42%
-
NP to SH 7,031 4,799 6,059 11,700 8,534 8,177 5,289 20.83%
-
Tax Rate 37.07% 32.25% 36.85% 10.58% 31.37% 35.53% 27.08% -
Total Cost 148,983 161,176 123,113 139,885 135,866 100,503 77,132 54.91%
-
Net Worth 330,101 321,621 328,499 322,808 324,172 315,500 319,640 2.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 8,900 11,849 11,938 - 11,935 - - -
Div Payout % 126.58% 246.91% 197.04% - 139.86% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 330,101 321,621 328,499 322,808 324,172 315,500 319,640 2.16%
NOSH 296,666 296,234 298,472 298,730 298,391 298,430 298,813 -0.47%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.66% 5.58% 7.47% 11.56% 8.34% 11.86% 10.19% -
ROE 2.13% 1.49% 1.84% 3.62% 2.63% 2.59% 1.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 54.98 57.62 44.58 52.95 49.68 38.21 28.74 53.92%
EPS 2.37 1.62 2.03 3.92 2.86 2.74 1.77 21.41%
DPS 3.00 4.00 4.00 0.00 4.00 0.00 0.00 -
NAPS 1.1127 1.0857 1.1006 1.0806 1.0864 1.0572 1.0697 2.65%
Adjusted Per Share Value based on latest NOSH - 298,730
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 33.87 35.45 27.63 32.85 30.78 23.68 17.84 53.14%
EPS 1.46 1.00 1.26 2.43 1.77 1.70 1.10 20.71%
DPS 1.85 2.46 2.48 0.00 2.48 0.00 0.00 -
NAPS 0.6855 0.6679 0.6822 0.6703 0.6732 0.6552 0.6638 2.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.67 0.82 0.85 0.98 1.03 1.05 0.96 -
P/RPS 1.22 1.42 1.91 1.85 2.07 2.75 3.34 -48.80%
P/EPS 28.27 50.62 41.87 25.02 36.01 38.32 54.24 -35.15%
EY 3.54 1.98 2.39 4.00 2.78 2.61 1.84 54.50%
DY 4.48 4.88 4.71 0.00 3.88 0.00 0.00 -
P/NAPS 0.60 0.76 0.77 0.91 0.95 0.99 0.90 -23.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 -
Price 0.56 0.71 0.89 0.90 1.00 0.95 1.00 -
P/RPS 1.02 1.23 2.00 1.70 2.01 2.49 3.48 -55.77%
P/EPS 23.63 43.83 43.84 22.98 34.97 34.67 56.50 -43.98%
EY 4.23 2.28 2.28 4.35 2.86 2.88 1.77 78.46%
DY 5.36 5.63 4.49 0.00 4.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.81 0.83 0.92 0.90 0.93 -33.80%

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