[PRTASCO] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
03-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.37%
YoY- -15.95%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 170,703 133,052 158,174 148,231 114,032 85,888 190,258 -6.98%
PBT 14,063 15,738 20,454 18,017 20,984 12,007 27,323 -35.80%
Tax -4,536 -5,799 -2,165 -5,652 -7,455 -3,251 -10,089 -41.34%
NP 9,527 9,939 18,289 12,365 13,529 8,756 17,234 -32.66%
-
NP to SH 4,799 6,059 11,700 8,534 8,177 5,289 6,427 -17.70%
-
Tax Rate 32.25% 36.85% 10.58% 31.37% 35.53% 27.08% 36.92% -
Total Cost 161,176 123,113 139,885 135,866 100,503 77,132 173,024 -4.62%
-
Net Worth 321,621 328,499 322,808 324,172 315,500 319,640 298,798 5.03%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 11,849 11,938 - 11,935 - - - -
Div Payout % 246.91% 197.04% - 139.86% - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 321,621 328,499 322,808 324,172 315,500 319,640 298,798 5.03%
NOSH 296,234 298,472 298,730 298,391 298,430 298,813 298,798 -0.57%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.58% 7.47% 11.56% 8.34% 11.86% 10.19% 9.06% -
ROE 1.49% 1.84% 3.62% 2.63% 2.59% 1.65% 2.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 57.62 44.58 52.95 49.68 38.21 28.74 63.67 -6.44%
EPS 1.62 2.03 3.92 2.86 2.74 1.77 2.15 -17.21%
DPS 4.00 4.00 0.00 4.00 0.00 0.00 0.00 -
NAPS 1.0857 1.1006 1.0806 1.0864 1.0572 1.0697 1.00 5.63%
Adjusted Per Share Value based on latest NOSH - 298,391
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 35.45 27.63 32.85 30.78 23.68 17.84 39.51 -6.97%
EPS 1.00 1.26 2.43 1.77 1.70 1.10 1.33 -17.32%
DPS 2.46 2.48 0.00 2.48 0.00 0.00 0.00 -
NAPS 0.6679 0.6822 0.6703 0.6732 0.6552 0.6638 0.6205 5.03%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 0.85 0.98 1.03 1.05 0.96 0.88 -
P/RPS 1.42 1.91 1.85 2.07 2.75 3.34 1.38 1.92%
P/EPS 50.62 41.87 25.02 36.01 38.32 54.24 40.91 15.27%
EY 1.98 2.39 4.00 2.78 2.61 1.84 2.44 -13.01%
DY 4.88 4.71 0.00 3.88 0.00 0.00 0.00 -
P/NAPS 0.76 0.77 0.91 0.95 0.99 0.90 0.88 -9.31%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 03/12/07 20/08/07 18/05/07 27/02/07 -
Price 0.71 0.89 0.90 1.00 0.95 1.00 1.03 -
P/RPS 1.23 2.00 1.70 2.01 2.49 3.48 1.62 -16.78%
P/EPS 43.83 43.84 22.98 34.97 34.67 56.50 47.89 -5.73%
EY 2.28 2.28 4.35 2.86 2.88 1.77 2.09 5.97%
DY 5.63 4.49 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.81 0.83 0.92 0.90 0.93 1.03 -26.44%

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