[PRTASCO] QoQ Cumulative 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- 31.95%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 348,151 199,920 85,888 538,378 348,120 204,842 94,964 137.57%
PBT 51,008 32,991 12,007 79,817 52,494 25,037 10,965 178.40%
Tax -16,357 -10,705 -3,251 -26,239 -16,150 -7,784 -3,898 159.93%
NP 34,651 22,286 8,756 53,578 36,344 17,253 7,067 188.33%
-
NP to SH 22,001 13,467 5,289 26,543 20,116 9,962 3,185 262.28%
-
Tax Rate 32.07% 32.45% 27.08% 32.87% 30.77% 31.09% 35.55% -
Total Cost 313,500 177,634 77,132 484,800 311,776 187,589 87,897 133.25%
-
Net Worth 324,313 315,683 319,640 314,793 317,485 307,236 313,692 2.24%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 11,940 - - - 8,980 - - -
Div Payout % 54.27% - - - 44.64% - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 324,313 315,683 319,640 314,793 317,485 307,236 313,692 2.24%
NOSH 298,521 298,603 298,813 299,204 299,345 299,159 300,471 -0.43%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 9.95% 11.15% 10.19% 9.95% 10.44% 8.42% 7.44% -
ROE 6.78% 4.27% 1.65% 8.43% 6.34% 3.24% 1.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 116.63 66.95 28.74 179.94 116.29 68.47 31.60 138.63%
EPS 7.37 4.51 1.77 8.90 6.72 3.33 1.06 263.85%
DPS 4.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 1.0864 1.0572 1.0697 1.0521 1.0606 1.027 1.044 2.68%
Adjusted Per Share Value based on latest NOSH - 298,798
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 70.28 40.36 17.34 108.68 70.27 41.35 19.17 137.57%
EPS 4.44 2.72 1.07 5.36 4.06 2.01 0.64 263.32%
DPS 2.41 0.00 0.00 0.00 1.81 0.00 0.00 -
NAPS 0.6547 0.6372 0.6452 0.6354 0.6409 0.6202 0.6332 2.24%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.03 1.05 0.96 0.88 0.91 0.92 0.88 -
P/RPS 0.88 1.57 3.34 0.49 0.78 1.34 2.78 -53.52%
P/EPS 13.98 23.28 54.24 9.92 13.54 27.63 83.02 -69.47%
EY 7.16 4.30 1.84 10.08 7.38 3.62 1.20 228.61%
DY 3.88 0.00 0.00 0.00 3.30 0.00 0.00 -
P/NAPS 0.95 0.99 0.90 0.84 0.86 0.90 0.84 8.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 03/12/07 20/08/07 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 -
Price 1.00 0.95 1.00 1.03 0.90 0.90 0.94 -
P/RPS 0.86 1.42 3.48 0.57 0.77 1.31 2.97 -56.19%
P/EPS 13.57 21.06 56.50 11.61 13.39 27.03 88.68 -71.35%
EY 7.37 4.75 1.77 8.61 7.47 3.70 1.13 248.68%
DY 4.00 0.00 0.00 0.00 3.33 0.00 0.00 -
P/NAPS 0.92 0.90 0.93 0.98 0.85 0.88 0.90 1.47%

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