[PRTASCO] YoY 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
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 226,003 162,286 158,174 190,258 128,407 138,527 201,369 1.94%
PBT 24,435 20,623 20,454 27,323 19,255 21,715 26,761 -1.50%
Tax -5,372 -5,510 -2,165 -10,089 -9,390 -11,632 -10,344 -10.33%
NP 19,063 15,113 18,289 17,234 9,865 10,083 16,417 2.51%
-
NP to SH 12,840 10,928 11,700 6,427 9,865 10,083 16,417 -4.00%
-
Tax Rate 21.98% 26.72% 10.58% 36.92% 48.77% 53.57% 38.65% -
Total Cost 206,940 147,173 139,885 173,024 118,542 128,444 184,952 1.88%
-
Net Worth 303,241 296,842 322,808 298,798 340,297 332,370 288,122 0.85%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - 6,896 6,908 6,482 -
Div Payout % - - - - 69.91% 68.52% 39.49% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 303,241 296,842 322,808 298,798 340,297 332,370 288,122 0.85%
NOSH 303,241 296,842 298,730 298,798 299,848 300,379 300,127 0.17%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 8.43% 9.31% 11.56% 9.06% 7.68% 7.28% 8.15% -
ROE 4.23% 3.68% 3.62% 2.15% 2.90% 3.03% 5.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 74.53 54.67 52.95 63.67 42.82 46.12 67.09 1.76%
EPS 4.33 3.68 3.92 2.15 3.29 3.36 5.47 -3.81%
DPS 0.00 0.00 0.00 0.00 2.30 2.30 2.16 -
NAPS 1.00 1.00 1.0806 1.00 1.1349 1.1065 0.96 0.68%
Adjusted Per Share Value based on latest NOSH - 298,798
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 45.62 32.76 31.93 38.41 25.92 27.96 40.65 1.93%
EPS 2.59 2.21 2.36 1.30 1.99 2.04 3.31 -4.00%
DPS 0.00 0.00 0.00 0.00 1.39 1.39 1.31 -
NAPS 0.6121 0.5992 0.6516 0.6032 0.6869 0.6709 0.5816 0.85%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.91 0.62 0.98 0.88 0.73 1.20 2.20 -
P/RPS 1.22 1.13 1.85 1.38 1.70 2.60 3.28 -15.18%
P/EPS 21.49 16.84 25.02 40.91 22.19 35.75 40.22 -9.91%
EY 4.65 5.94 4.00 2.44 4.51 2.80 2.49 10.96%
DY 0.00 0.00 0.00 0.00 3.15 1.92 0.98 -
P/NAPS 0.91 0.62 0.91 0.88 0.64 1.08 2.29 -14.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 25/02/09 28/02/08 27/02/07 03/03/06 30/03/05 24/02/04 -
Price 0.99 0.60 0.90 1.03 0.77 1.10 2.27 -
P/RPS 1.33 1.10 1.70 1.62 1.80 2.39 3.38 -14.38%
P/EPS 23.38 16.30 22.98 47.89 23.40 32.77 41.50 -9.11%
EY 4.28 6.14 4.35 2.09 4.27 3.05 2.41 10.03%
DY 0.00 0.00 0.00 0.00 2.99 2.09 0.95 -
P/NAPS 0.99 0.60 0.83 1.03 0.68 0.99 2.36 -13.46%

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