[PRTASCO] YoY Cumulative 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- -80.07%
YoY- 66.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 158,621 124,222 133,052 85,888 94,964 118,509 143,682 1.66%
PBT 20,076 21,648 15,738 12,007 10,965 15,780 19,907 0.14%
Tax -5,547 -6,649 -5,799 -3,251 -3,898 -8,454 -7,907 -5.73%
NP 14,529 14,999 9,939 8,756 7,067 7,326 12,000 3.23%
-
NP to SH 9,850 10,910 6,059 5,289 3,185 7,326 12,000 -3.23%
-
Tax Rate 27.63% 30.71% 36.85% 27.08% 35.55% 53.57% 39.72% -
Total Cost 144,092 109,223 123,113 77,132 87,897 111,183 131,682 1.51%
-
Net Worth 349,348 342,064 328,499 319,640 313,692 304,449 282,299 3.61%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 14,834 11,858 11,938 - - - - -
Div Payout % 150.60% 108.70% 197.04% - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 349,348 342,064 328,499 319,640 313,692 304,449 282,299 3.61%
NOSH 296,686 296,467 298,472 298,813 300,471 300,245 300,000 -0.18%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 9.16% 12.07% 7.47% 10.19% 7.44% 6.18% 8.35% -
ROE 2.82% 3.19% 1.84% 1.65% 1.02% 2.41% 4.25% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 53.46 41.90 44.58 28.74 31.60 39.47 47.89 1.84%
EPS 3.32 3.68 2.03 1.77 1.06 2.44 4.00 -3.05%
DPS 5.00 4.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.1775 1.1538 1.1006 1.0697 1.044 1.014 0.941 3.80%
Adjusted Per Share Value based on latest NOSH - 298,813
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 32.94 25.80 27.63 17.84 19.72 24.61 29.84 1.66%
EPS 2.05 2.27 1.26 1.10 0.66 1.52 2.49 -3.18%
DPS 3.08 2.46 2.48 0.00 0.00 0.00 0.00 -
NAPS 0.7255 0.7103 0.6822 0.6638 0.6514 0.6322 0.5862 3.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.04 0.58 0.85 0.96 0.88 1.13 2.20 -
P/RPS 1.95 1.38 1.91 3.34 2.78 2.86 4.59 -13.29%
P/EPS 31.33 15.76 41.87 54.24 83.02 46.31 55.00 -8.94%
EY 3.19 6.34 2.39 1.84 1.20 2.16 1.82 9.79%
DY 4.81 6.90 4.71 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.50 0.77 0.90 0.84 1.11 2.34 -15.03%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 25/05/09 21/05/08 18/05/07 25/05/06 30/05/05 25/05/04 -
Price 1.03 0.82 0.89 1.00 0.94 1.00 1.45 -
P/RPS 1.93 1.96 2.00 3.48 2.97 2.53 3.03 -7.23%
P/EPS 31.02 22.28 43.84 56.50 88.68 40.98 36.25 -2.56%
EY 3.22 4.49 2.28 1.77 1.13 2.44 2.76 2.60%
DY 4.85 4.88 4.49 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.71 0.81 0.93 0.90 0.99 1.54 -9.07%

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