[PRTASCO] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -68.95%
YoY- -56.52%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 538,378 464,160 409,684 379,856 519,269 413,149 507,050 4.06%
PBT 79,817 69,992 50,074 43,860 79,163 79,877 78,946 0.73%
Tax -26,239 -21,533 -15,568 -15,592 -38,139 -21,725 -21,252 15.04%
NP 53,578 48,458 34,506 28,268 41,024 58,152 57,694 -4.80%
-
NP to SH 26,543 26,821 19,924 12,740 41,024 41,545 40,468 -24.45%
-
Tax Rate 32.87% 30.76% 31.09% 35.55% 48.18% 27.20% 26.92% -
Total Cost 484,800 415,701 375,178 351,588 478,245 354,997 449,356 5.17%
-
Net Worth 314,793 317,485 307,236 313,692 340,337 309,640 302,008 2.79%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 11,973 - - 6,897 9,196 - -
Div Payout % - 44.64% - - 16.81% 22.14% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 314,793 317,485 307,236 313,692 340,337 309,640 302,008 2.79%
NOSH 299,204 299,345 299,159 300,471 299,883 299,894 300,207 -0.22%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.95% 10.44% 8.42% 7.44% 7.90% 14.08% 11.38% -
ROE 8.43% 8.45% 6.48% 4.06% 12.05% 13.42% 13.40% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 179.94 155.06 136.95 126.42 173.16 137.77 168.90 4.29%
EPS 8.90 8.96 6.66 4.24 13.68 13.85 13.48 -24.11%
DPS 0.00 4.00 0.00 0.00 2.30 3.07 0.00 -
NAPS 1.0521 1.0606 1.027 1.044 1.1349 1.0325 1.006 3.02%
Adjusted Per Share Value based on latest NOSH - 300,471
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 111.80 96.39 85.08 78.88 107.83 85.80 105.29 4.06%
EPS 5.51 5.57 4.14 2.65 8.52 8.63 8.40 -24.44%
DPS 0.00 2.49 0.00 0.00 1.43 1.91 0.00 -
NAPS 0.6537 0.6593 0.638 0.6514 0.7068 0.643 0.6272 2.78%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.88 0.91 0.92 0.88 0.73 0.85 0.95 -
P/RPS 0.49 0.59 0.67 0.70 0.42 0.62 0.56 -8.49%
P/EPS 9.92 10.16 13.81 20.75 5.34 6.14 7.05 25.49%
EY 10.08 9.85 7.24 4.82 18.74 16.30 14.19 -20.33%
DY 0.00 4.40 0.00 0.00 3.15 3.61 0.00 -
P/NAPS 0.84 0.86 0.90 0.84 0.64 0.82 0.94 -7.20%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 -
Price 1.03 0.90 0.90 0.94 0.77 0.67 0.72 -
P/RPS 0.57 0.58 0.66 0.74 0.44 0.49 0.43 20.60%
P/EPS 11.61 10.04 13.51 22.17 5.63 4.84 5.34 67.58%
EY 8.61 9.96 7.40 4.51 17.77 20.68 18.72 -40.33%
DY 0.00 4.44 0.00 0.00 2.99 4.58 0.00 -
P/NAPS 0.98 0.85 0.88 0.90 0.68 0.65 0.72 22.74%

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