[PRTASCO] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 49.83%
YoY- -7.06%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 114,032 85,888 190,258 143,278 109,878 94,964 128,407 -7.63%
PBT 20,984 12,007 27,323 27,457 14,072 10,965 19,255 5.91%
Tax -7,455 -3,251 -10,089 -8,366 -3,886 -3,898 -9,390 -14.29%
NP 13,529 8,756 17,234 19,091 10,186 7,067 9,865 23.50%
-
NP to SH 8,177 5,289 6,427 10,154 6,777 3,185 9,865 -11.79%
-
Tax Rate 35.53% 27.08% 36.92% 30.47% 27.62% 35.55% 48.77% -
Total Cost 100,503 77,132 173,024 124,187 99,692 87,897 118,542 -10.44%
-
Net Worth 315,500 319,640 298,798 317,679 307,963 313,692 340,297 -4.93%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 8,985 - - 6,896 -
Div Payout % - - - 88.50% - - 69.91% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 315,500 319,640 298,798 317,679 307,963 313,692 340,297 -4.93%
NOSH 298,430 298,813 298,798 299,528 299,867 300,471 299,848 -0.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.86% 10.19% 9.06% 13.32% 9.27% 7.44% 7.68% -
ROE 2.59% 1.65% 2.15% 3.20% 2.20% 1.02% 2.90% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 38.21 28.74 63.67 47.83 36.64 31.60 42.82 -7.33%
EPS 2.74 1.77 2.15 3.39 2.26 1.06 3.29 -11.51%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 2.30 -
NAPS 1.0572 1.0697 1.00 1.0606 1.027 1.044 1.1349 -4.63%
Adjusted Per Share Value based on latest NOSH - 299,528
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 23.68 17.84 39.51 29.75 22.82 19.72 26.67 -7.64%
EPS 1.70 1.10 1.33 2.11 1.41 0.66 2.05 -11.76%
DPS 0.00 0.00 0.00 1.87 0.00 0.00 1.43 -
NAPS 0.6552 0.6638 0.6205 0.6597 0.6395 0.6514 0.7067 -4.93%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.05 0.96 0.88 0.91 0.92 0.88 0.73 -
P/RPS 2.75 3.34 1.38 1.90 2.51 2.78 1.70 37.92%
P/EPS 38.32 54.24 40.91 26.84 40.71 83.02 22.19 44.08%
EY 2.61 1.84 2.44 3.73 2.46 1.20 4.51 -30.62%
DY 0.00 0.00 0.00 3.30 0.00 0.00 3.15 -
P/NAPS 0.99 0.90 0.88 0.86 0.90 0.84 0.64 33.85%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 20/08/07 18/05/07 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 -
Price 0.95 1.00 1.03 0.90 0.90 0.94 0.77 -
P/RPS 2.49 3.48 1.62 1.88 2.46 2.97 1.80 24.22%
P/EPS 34.67 56.50 47.89 26.55 39.82 88.68 23.40 30.05%
EY 2.88 1.77 2.09 3.77 2.51 1.13 4.27 -23.14%
DY 0.00 0.00 0.00 3.33 0.00 0.00 2.99 -
P/NAPS 0.90 0.93 1.03 0.85 0.88 0.90 0.68 20.60%

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