[PRTASCO] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
18-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -80.07%
YoY- 66.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 506,325 348,151 199,920 85,888 538,378 348,120 204,842 82.51%
PBT 71,462 51,008 32,991 12,007 79,817 52,494 25,037 100.83%
Tax -18,522 -16,357 -10,705 -3,251 -26,239 -16,150 -7,784 77.95%
NP 52,940 34,651 22,286 8,756 53,578 36,344 17,253 110.72%
-
NP to SH 33,701 22,001 13,467 5,289 26,543 20,116 9,962 124.85%
-
Tax Rate 25.92% 32.07% 32.45% 27.08% 32.87% 30.77% 31.09% -
Total Cost 453,385 313,500 177,634 77,132 484,800 311,776 187,589 79.80%
-
Net Worth 322,420 324,313 315,683 319,640 314,793 317,485 307,236 3.25%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 23,887 11,940 - - - 8,980 - -
Div Payout % 70.88% 54.27% - - - 44.64% - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 322,420 324,313 315,683 319,640 314,793 317,485 307,236 3.25%
NOSH 298,593 298,521 298,603 298,813 299,204 299,345 299,159 -0.12%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 10.46% 9.95% 11.15% 10.19% 9.95% 10.44% 8.42% -
ROE 10.45% 6.78% 4.27% 1.65% 8.43% 6.34% 3.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 169.57 116.63 66.95 28.74 179.94 116.29 68.47 82.74%
EPS 11.30 7.37 4.51 1.77 8.90 6.72 3.33 125.31%
DPS 8.00 4.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.0798 1.0864 1.0572 1.0697 1.0521 1.0606 1.027 3.38%
Adjusted Per Share Value based on latest NOSH - 298,813
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 102.21 70.28 40.36 17.34 108.68 70.27 41.35 82.51%
EPS 6.80 4.44 2.72 1.07 5.36 4.06 2.01 124.85%
DPS 4.82 2.41 0.00 0.00 0.00 1.81 0.00 -
NAPS 0.6508 0.6547 0.6372 0.6452 0.6354 0.6409 0.6202 3.25%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.98 1.03 1.05 0.96 0.88 0.91 0.92 -
P/RPS 0.58 0.88 1.57 3.34 0.49 0.78 1.34 -42.69%
P/EPS 8.68 13.98 23.28 54.24 9.92 13.54 27.63 -53.68%
EY 11.52 7.16 4.30 1.84 10.08 7.38 3.62 115.89%
DY 8.16 3.88 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.91 0.95 0.99 0.90 0.84 0.86 0.90 0.73%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 03/12/07 20/08/07 18/05/07 27/02/07 28/11/06 29/08/06 -
Price 0.90 1.00 0.95 1.00 1.03 0.90 0.90 -
P/RPS 0.53 0.86 1.42 3.48 0.57 0.77 1.31 -45.20%
P/EPS 7.97 13.57 21.06 56.50 11.61 13.39 27.03 -55.60%
EY 12.54 7.37 4.75 1.77 8.61 7.47 3.70 125.12%
DY 8.89 4.00 0.00 0.00 0.00 3.33 0.00 -
P/NAPS 0.83 0.92 0.90 0.93 0.98 0.85 0.88 -3.81%

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