[PRTASCO] QoQ Quarter Result on 31-Mar-2005 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -27.34%
YoY- -38.95%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 128,407 137,337 135,016 118,509 138,527 150,299 149,938 -9.79%
PBT 19,255 20,435 23,692 15,780 21,715 23,724 22,525 -9.90%
Tax -9,390 -5,668 -6,302 -8,454 -11,632 -11,383 -10,953 -9.72%
NP 9,865 14,767 17,390 7,326 10,083 12,341 11,572 -10.06%
-
NP to SH 9,865 10,925 12,908 7,326 10,083 12,341 11,572 -10.06%
-
Tax Rate 48.77% 27.74% 26.60% 53.57% 53.57% 47.98% 48.63% -
Total Cost 118,542 122,570 117,626 111,183 128,444 137,958 138,366 -9.77%
-
Net Worth 340,297 309,891 301,987 304,449 332,370 300,267 290,798 11.01%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,896 6,903 - - 6,908 - 10,792 -25.75%
Div Payout % 69.91% 63.19% - - 68.52% - 93.26% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 340,297 309,891 301,987 304,449 332,370 300,267 290,798 11.01%
NOSH 299,848 300,137 300,186 300,245 300,379 300,267 299,792 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.68% 10.75% 12.88% 6.18% 7.28% 8.21% 7.72% -
ROE 2.90% 3.53% 4.27% 2.41% 3.03% 4.11% 3.98% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 42.82 45.76 44.98 39.47 46.12 50.06 50.01 -9.80%
EPS 3.29 3.64 4.30 2.44 3.36 4.11 3.86 -10.07%
DPS 2.30 2.30 0.00 0.00 2.30 0.00 3.60 -25.75%
NAPS 1.1349 1.0325 1.006 1.014 1.1065 1.00 0.97 11.00%
Adjusted Per Share Value based on latest NOSH - 300,245
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.92 27.72 27.25 23.92 27.96 30.34 30.27 -9.80%
EPS 1.99 2.21 2.61 1.48 2.04 2.49 2.34 -10.21%
DPS 1.39 1.39 0.00 0.00 1.39 0.00 2.18 -25.85%
NAPS 0.6869 0.6255 0.6096 0.6146 0.6709 0.6061 0.587 11.01%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.73 0.85 0.95 1.13 1.20 1.20 1.41 -
P/RPS 1.70 1.86 2.11 2.86 2.60 2.40 2.82 -28.57%
P/EPS 22.19 23.35 22.09 46.31 35.75 29.20 36.53 -28.20%
EY 4.51 4.28 4.53 2.16 2.80 3.43 2.74 39.28%
DY 3.15 2.71 0.00 0.00 1.92 0.00 2.55 15.08%
P/NAPS 0.64 0.82 0.94 1.11 1.08 1.20 1.45 -41.94%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 03/03/06 18/11/05 29/08/05 30/05/05 30/03/05 24/11/04 20/08/04 -
Price 0.77 0.67 0.72 1.00 1.10 1.14 1.18 -
P/RPS 1.80 1.46 1.60 2.53 2.39 2.28 2.36 -16.48%
P/EPS 23.40 18.41 16.74 40.98 32.77 27.74 30.57 -16.28%
EY 4.27 5.43 5.97 2.44 3.05 3.61 3.27 19.41%
DY 2.99 3.43 0.00 0.00 2.09 0.00 3.05 -1.31%
P/NAPS 0.68 0.65 0.72 0.99 0.99 1.14 1.22 -32.20%

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