[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 31.66%
YoY- -10.81%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 348,120 204,842 94,964 519,269 309,862 253,525 118,509 104.97%
PBT 52,494 25,037 10,965 79,163 59,908 39,473 15,780 122.68%
Tax -16,150 -7,784 -3,898 -38,139 -16,294 -10,626 -8,454 53.89%
NP 36,344 17,253 7,067 41,024 43,614 28,847 7,326 190.59%
-
NP to SH 20,116 9,962 3,185 41,024 31,159 20,234 7,326 95.96%
-
Tax Rate 30.77% 31.09% 35.55% 48.18% 27.20% 26.92% 53.57% -
Total Cost 311,776 187,589 87,897 478,245 266,248 224,678 111,183 98.73%
-
Net Worth 317,485 307,236 313,692 340,337 309,640 302,008 304,449 2.83%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,980 - - 6,897 6,897 - - -
Div Payout % 44.64% - - 16.81% 22.14% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 317,485 307,236 313,692 340,337 309,640 302,008 304,449 2.83%
NOSH 299,345 299,159 300,471 299,883 299,894 300,207 300,245 -0.19%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.44% 8.42% 7.44% 7.90% 14.08% 11.38% 6.18% -
ROE 6.34% 3.24% 1.02% 12.05% 10.06% 6.70% 2.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 116.29 68.47 31.60 173.16 103.32 84.45 39.47 105.38%
EPS 6.72 3.33 1.06 13.68 10.39 6.74 2.44 96.35%
DPS 3.00 0.00 0.00 2.30 2.30 0.00 0.00 -
NAPS 1.0606 1.027 1.044 1.1349 1.0325 1.006 1.014 3.03%
Adjusted Per Share Value based on latest NOSH - 299,848
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 70.27 41.35 19.17 104.82 62.55 51.18 23.92 104.98%
EPS 4.06 2.01 0.64 8.28 6.29 4.08 1.48 95.84%
DPS 1.81 0.00 0.00 1.39 1.39 0.00 0.00 -
NAPS 0.6409 0.6202 0.6332 0.687 0.625 0.6096 0.6146 2.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.91 0.92 0.88 0.73 0.85 0.95 1.13 -
P/RPS 0.78 1.34 2.78 0.42 0.82 1.12 2.86 -57.91%
P/EPS 13.54 27.63 83.02 5.34 8.18 14.09 46.31 -55.91%
EY 7.38 3.62 1.20 18.74 12.22 7.09 2.16 126.67%
DY 3.30 0.00 0.00 3.15 2.71 0.00 0.00 -
P/NAPS 0.86 0.90 0.84 0.64 0.82 0.94 1.11 -15.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 -
Price 0.90 0.90 0.94 0.77 0.67 0.72 1.00 -
P/RPS 0.77 1.31 2.97 0.44 0.65 0.85 2.53 -54.72%
P/EPS 13.39 27.03 88.68 5.63 6.45 10.68 40.98 -52.52%
EY 7.47 3.70 1.13 17.77 15.51 9.36 2.44 110.69%
DY 3.33 0.00 0.00 2.99 3.43 0.00 0.00 -
P/NAPS 0.85 0.88 0.90 0.68 0.65 0.72 0.99 -9.65%

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