[PRTASCO] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 38.1%
YoY- -14.16%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 379,856 519,269 413,149 507,050 474,036 582,446 591,892 -25.61%
PBT 43,860 79,163 79,877 78,946 63,120 87,871 88,206 -37.26%
Tax -15,592 -38,139 -21,725 -21,252 -33,816 -41,875 -40,324 -46.95%
NP 28,268 41,024 58,152 57,694 29,304 45,996 47,882 -29.64%
-
NP to SH 12,740 41,024 41,545 40,468 29,304 45,996 47,882 -58.66%
-
Tax Rate 35.55% 48.18% 27.20% 26.92% 53.57% 47.66% 45.72% -
Total Cost 351,588 478,245 354,997 449,356 444,732 536,450 544,009 -25.26%
-
Net Worth 313,692 340,337 309,640 302,008 304,449 332,052 300,016 3.01%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,897 9,196 - - 6,902 - -
Div Payout % - 16.81% 22.14% - - 15.01% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 313,692 340,337 309,640 302,008 304,449 332,052 300,016 3.01%
NOSH 300,471 299,883 299,894 300,207 300,245 300,092 300,016 0.10%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.44% 7.90% 14.08% 11.38% 6.18% 7.90% 8.09% -
ROE 4.06% 12.05% 13.42% 13.40% 9.63% 13.85% 15.96% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 126.42 173.16 137.77 168.90 157.88 194.09 197.29 -25.69%
EPS 4.24 13.68 13.85 13.48 9.76 15.33 15.96 -58.70%
DPS 0.00 2.30 3.07 0.00 0.00 2.30 0.00 -
NAPS 1.044 1.1349 1.0325 1.006 1.014 1.1065 1.00 2.91%
Adjusted Per Share Value based on latest NOSH - 300,186
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 78.88 107.83 85.80 105.29 98.44 120.95 122.91 -25.61%
EPS 2.65 8.52 8.63 8.40 6.09 9.55 9.94 -58.61%
DPS 0.00 1.43 1.91 0.00 0.00 1.43 0.00 -
NAPS 0.6514 0.7068 0.643 0.6272 0.6322 0.6895 0.623 3.01%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.88 0.73 0.85 0.95 1.13 1.20 1.20 -
P/RPS 0.70 0.42 0.62 0.56 0.72 0.62 0.61 9.61%
P/EPS 20.75 5.34 6.14 7.05 11.58 7.83 7.52 96.85%
EY 4.82 18.74 16.30 14.19 8.64 12.77 13.30 -49.20%
DY 0.00 3.15 3.61 0.00 0.00 1.92 0.00 -
P/NAPS 0.84 0.64 0.82 0.94 1.11 1.08 1.20 -21.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 30/03/05 24/11/04 -
Price 0.94 0.77 0.67 0.72 1.00 1.10 1.14 -
P/RPS 0.74 0.44 0.49 0.43 0.63 0.57 0.58 17.65%
P/EPS 22.17 5.63 4.84 5.34 10.25 7.18 7.14 112.98%
EY 4.51 17.77 20.68 18.72 9.76 13.93 14.00 -53.03%
DY 0.00 2.99 4.58 0.00 0.00 2.09 0.00 -
P/NAPS 0.90 0.68 0.65 0.72 0.99 0.99 1.14 -14.59%

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