[PRTASCO] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -17.71%
YoY- 66.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 158,174 148,231 114,032 85,888 190,258 143,278 109,878 27.40%
PBT 20,454 18,017 20,984 12,007 27,323 27,457 14,072 28.22%
Tax -2,165 -5,652 -7,455 -3,251 -10,089 -8,366 -3,886 -32.22%
NP 18,289 12,365 13,529 8,756 17,234 19,091 10,186 47.56%
-
NP to SH 11,700 8,534 8,177 5,289 6,427 10,154 6,777 43.76%
-
Tax Rate 10.58% 31.37% 35.53% 27.08% 36.92% 30.47% 27.62% -
Total Cost 139,885 135,866 100,503 77,132 173,024 124,187 99,692 25.25%
-
Net Worth 322,808 324,172 315,500 319,640 298,798 317,679 307,963 3.17%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 11,935 - - - 8,985 - -
Div Payout % - 139.86% - - - 88.50% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 322,808 324,172 315,500 319,640 298,798 317,679 307,963 3.17%
NOSH 298,730 298,391 298,430 298,813 298,798 299,528 299,867 -0.25%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.56% 8.34% 11.86% 10.19% 9.06% 13.32% 9.27% -
ROE 3.62% 2.63% 2.59% 1.65% 2.15% 3.20% 2.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 52.95 49.68 38.21 28.74 63.67 47.83 36.64 27.73%
EPS 3.92 2.86 2.74 1.77 2.15 3.39 2.26 44.21%
DPS 0.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0806 1.0864 1.0572 1.0697 1.00 1.0606 1.027 3.44%
Adjusted Per Share Value based on latest NOSH - 298,813
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.85 30.78 23.68 17.84 39.51 29.75 22.82 27.40%
EPS 2.43 1.77 1.70 1.10 1.33 2.11 1.41 43.60%
DPS 0.00 2.48 0.00 0.00 0.00 1.87 0.00 -
NAPS 0.6703 0.6732 0.6552 0.6638 0.6205 0.6597 0.6395 3.17%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.98 1.03 1.05 0.96 0.88 0.91 0.92 -
P/RPS 1.85 2.07 2.75 3.34 1.38 1.90 2.51 -18.35%
P/EPS 25.02 36.01 38.32 54.24 40.91 26.84 40.71 -27.64%
EY 4.00 2.78 2.61 1.84 2.44 3.73 2.46 38.15%
DY 0.00 3.88 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.91 0.95 0.99 0.90 0.88 0.86 0.90 0.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 03/12/07 20/08/07 18/05/07 27/02/07 28/11/06 29/08/06 -
Price 0.90 1.00 0.95 1.00 1.03 0.90 0.90 -
P/RPS 1.70 2.01 2.49 3.48 1.62 1.88 2.46 -21.78%
P/EPS 22.98 34.97 34.67 56.50 47.89 26.55 39.82 -30.61%
EY 4.35 2.86 2.88 1.77 2.09 3.77 2.51 44.13%
DY 0.00 4.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.83 0.92 0.90 0.93 1.03 0.85 0.88 -3.81%

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