[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 53.18%
YoY- 26.97%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 466,862 303,755 133,052 506,325 348,151 199,920 85,888 208.19%
PBT 52,245 29,800 15,738 71,462 51,008 32,991 12,007 165.81%
Tax -18,655 -10,335 -5,799 -18,522 -16,357 -10,705 -3,251 219.49%
NP 33,590 19,465 9,939 52,940 34,651 22,286 8,756 144.45%
-
NP to SH 17,888 10,857 6,059 33,701 22,001 13,467 5,289 124.81%
-
Tax Rate 35.71% 34.68% 36.85% 25.92% 32.07% 32.45% 27.08% -
Total Cost 433,272 284,290 123,113 453,385 313,500 177,634 77,132 215.00%
-
Net Worth 330,630 322,943 328,499 322,420 324,313 315,683 319,640 2.27%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 20,800 11,898 11,938 23,887 11,940 - - -
Div Payout % 116.28% 109.59% 197.04% 70.88% 54.27% - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 330,630 322,943 328,499 322,420 324,313 315,683 319,640 2.27%
NOSH 297,142 297,452 298,472 298,593 298,521 298,603 298,813 -0.37%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 7.19% 6.41% 7.47% 10.46% 9.95% 11.15% 10.19% -
ROE 5.41% 3.36% 1.84% 10.45% 6.78% 4.27% 1.65% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 157.12 102.12 44.58 169.57 116.63 66.95 28.74 209.37%
EPS 6.02 3.65 2.03 11.30 7.37 4.51 1.77 125.65%
DPS 7.00 4.00 4.00 8.00 4.00 0.00 0.00 -
NAPS 1.1127 1.0857 1.1006 1.0798 1.0864 1.0572 1.0697 2.65%
Adjusted Per Share Value based on latest NOSH - 298,730
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 94.24 61.32 26.86 102.21 70.28 40.36 17.34 208.16%
EPS 3.61 2.19 1.22 6.80 4.44 2.72 1.07 124.45%
DPS 4.20 2.40 2.41 4.82 2.41 0.00 0.00 -
NAPS 0.6674 0.6519 0.6631 0.6508 0.6547 0.6372 0.6452 2.27%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.67 0.82 0.85 0.98 1.03 1.05 0.96 -
P/RPS 0.43 0.80 1.91 0.58 0.88 1.57 3.34 -74.40%
P/EPS 11.13 22.47 41.87 8.68 13.98 23.28 54.24 -65.10%
EY 8.99 4.45 2.39 11.52 7.16 4.30 1.84 187.10%
DY 10.45 4.88 4.71 8.16 3.88 0.00 0.00 -
P/NAPS 0.60 0.76 0.77 0.91 0.95 0.99 0.90 -23.62%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 -
Price 0.56 0.71 0.89 0.90 1.00 0.95 1.00 -
P/RPS 0.36 0.70 2.00 0.53 0.86 1.42 3.48 -77.87%
P/EPS 9.30 19.45 43.84 7.97 13.57 21.06 56.50 -69.86%
EY 10.75 5.14 2.28 12.54 7.37 4.75 1.77 231.78%
DY 12.50 5.63 4.49 8.89 4.00 0.00 0.00 -
P/NAPS 0.50 0.65 0.81 0.83 0.92 0.90 0.93 -33.80%

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