[PRTASCO] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -67.71%
YoY- -56.52%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 190,258 143,278 109,878 94,964 128,407 137,337 135,016 25.61%
PBT 27,323 27,457 14,072 10,965 19,255 20,435 23,692 9.94%
Tax -10,089 -8,366 -3,886 -3,898 -9,390 -5,668 -6,302 36.73%
NP 17,234 19,091 10,186 7,067 9,865 14,767 17,390 -0.59%
-
NP to SH 6,427 10,154 6,777 3,185 9,865 10,925 12,908 -37.09%
-
Tax Rate 36.92% 30.47% 27.62% 35.55% 48.77% 27.74% 26.60% -
Total Cost 173,024 124,187 99,692 87,897 118,542 122,570 117,626 29.24%
-
Net Worth 298,798 317,679 307,963 313,692 340,297 309,891 301,987 -0.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 8,985 - - 6,896 6,903 - -
Div Payout % - 88.50% - - 69.91% 63.19% - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 298,798 317,679 307,963 313,692 340,297 309,891 301,987 -0.70%
NOSH 298,798 299,528 299,867 300,471 299,848 300,137 300,186 -0.30%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.06% 13.32% 9.27% 7.44% 7.68% 10.75% 12.88% -
ROE 2.15% 3.20% 2.20% 1.02% 2.90% 3.53% 4.27% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 63.67 47.83 36.64 31.60 42.82 45.76 44.98 25.98%
EPS 2.15 3.39 2.26 1.06 3.29 3.64 4.30 -36.92%
DPS 0.00 3.00 0.00 0.00 2.30 2.30 0.00 -
NAPS 1.00 1.0606 1.027 1.044 1.1349 1.0325 1.006 -0.39%
Adjusted Per Share Value based on latest NOSH - 300,471
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 39.51 29.75 22.82 19.72 26.67 28.52 28.04 25.60%
EPS 1.33 2.11 1.41 0.66 2.05 2.27 2.68 -37.23%
DPS 0.00 1.87 0.00 0.00 1.43 1.43 0.00 -
NAPS 0.6205 0.6597 0.6395 0.6514 0.7067 0.6435 0.6271 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.88 0.91 0.92 0.88 0.73 0.85 0.95 -
P/RPS 1.38 1.90 2.51 2.78 1.70 1.86 2.11 -24.59%
P/EPS 40.91 26.84 40.71 83.02 22.19 23.35 22.09 50.63%
EY 2.44 3.73 2.46 1.20 4.51 4.28 4.53 -33.72%
DY 0.00 3.30 0.00 0.00 3.15 2.71 0.00 -
P/NAPS 0.88 0.86 0.90 0.84 0.64 0.82 0.94 -4.29%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 29/08/06 25/05/06 03/03/06 18/11/05 29/08/05 -
Price 1.03 0.90 0.90 0.94 0.77 0.67 0.72 -
P/RPS 1.62 1.88 2.46 2.97 1.80 1.46 1.60 0.82%
P/EPS 47.89 26.55 39.82 88.68 23.40 18.41 16.74 101.13%
EY 2.09 3.77 2.51 1.13 4.27 5.43 5.97 -50.23%
DY 0.00 3.33 0.00 0.00 2.99 3.43 0.00 -
P/NAPS 1.03 0.85 0.88 0.90 0.68 0.65 0.72 26.87%

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