[PRTASCO] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
03-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -9.7%
YoY- -2.16%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 143,278 109,878 94,964 128,407 137,337 135,016 118,509 13.47%
PBT 27,457 14,072 10,965 19,255 20,435 23,692 15,780 44.61%
Tax -8,366 -3,886 -3,898 -9,390 -5,668 -6,302 -8,454 -0.69%
NP 19,091 10,186 7,067 9,865 14,767 17,390 7,326 89.25%
-
NP to SH 10,154 6,777 3,185 9,865 10,925 12,908 7,326 24.28%
-
Tax Rate 30.47% 27.62% 35.55% 48.77% 27.74% 26.60% 53.57% -
Total Cost 124,187 99,692 87,897 118,542 122,570 117,626 111,183 7.64%
-
Net Worth 317,679 307,963 313,692 340,297 309,891 301,987 304,449 2.87%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,985 - - 6,896 6,903 - - -
Div Payout % 88.50% - - 69.91% 63.19% - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 317,679 307,963 313,692 340,297 309,891 301,987 304,449 2.87%
NOSH 299,528 299,867 300,471 299,848 300,137 300,186 300,245 -0.15%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.32% 9.27% 7.44% 7.68% 10.75% 12.88% 6.18% -
ROE 3.20% 2.20% 1.02% 2.90% 3.53% 4.27% 2.41% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 47.83 36.64 31.60 42.82 45.76 44.98 39.47 13.65%
EPS 3.39 2.26 1.06 3.29 3.64 4.30 2.44 24.48%
DPS 3.00 0.00 0.00 2.30 2.30 0.00 0.00 -
NAPS 1.0606 1.027 1.044 1.1349 1.0325 1.006 1.014 3.03%
Adjusted Per Share Value based on latest NOSH - 299,848
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 29.75 22.82 19.72 26.67 28.52 28.04 24.61 13.46%
EPS 2.11 1.41 0.66 2.05 2.27 2.68 1.52 24.41%
DPS 1.87 0.00 0.00 1.43 1.43 0.00 0.00 -
NAPS 0.6597 0.6395 0.6514 0.7067 0.6435 0.6271 0.6322 2.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.91 0.92 0.88 0.73 0.85 0.95 1.13 -
P/RPS 1.90 2.51 2.78 1.70 1.86 2.11 2.86 -23.84%
P/EPS 26.84 40.71 83.02 22.19 23.35 22.09 46.31 -30.46%
EY 3.73 2.46 1.20 4.51 4.28 4.53 2.16 43.88%
DY 3.30 0.00 0.00 3.15 2.71 0.00 0.00 -
P/NAPS 0.86 0.90 0.84 0.64 0.82 0.94 1.11 -15.63%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 30/05/05 -
Price 0.90 0.90 0.94 0.77 0.67 0.72 1.00 -
P/RPS 1.88 2.46 2.97 1.80 1.46 1.60 2.53 -17.94%
P/EPS 26.55 39.82 88.68 23.40 18.41 16.74 40.98 -25.10%
EY 3.77 2.51 1.13 4.27 5.43 5.97 2.44 33.61%
DY 3.33 0.00 0.00 2.99 3.43 0.00 0.00 -
P/NAPS 0.85 0.88 0.90 0.68 0.65 0.72 0.99 -9.65%

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