[PRTASCO] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 212.78%
YoY- -50.77%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 273,545 303,755 199,920 204,842 253,525 293,620 66,214 26.64%
PBT 42,786 29,800 32,991 25,037 39,473 42,432 10,135 27.10%
Tax -12,836 -10,335 -10,705 -7,784 -10,626 -18,860 -4,087 20.99%
NP 29,950 19,465 22,286 17,253 28,847 23,572 6,048 30.52%
-
NP to SH 21,224 10,857 13,467 9,962 20,234 23,572 6,048 23.24%
-
Tax Rate 30.00% 34.68% 32.45% 31.09% 26.92% 44.45% 40.33% -
Total Cost 243,595 284,290 177,634 187,589 224,678 270,048 60,166 26.21%
-
Net Worth 341,958 322,943 315,683 307,236 302,008 290,901 27,364 52.27%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 11,873 11,898 - - - 10,796 - -
Div Payout % 55.94% 109.59% - - - 45.80% - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 341,958 322,943 315,683 307,236 302,008 290,901 27,364 52.27%
NOSH 296,839 297,452 298,603 299,159 300,207 299,898 34,639 43.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.95% 6.41% 11.15% 8.42% 11.38% 8.03% 9.13% -
ROE 6.21% 3.36% 4.27% 3.24% 6.70% 8.10% 22.10% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 92.15 102.12 66.95 68.47 84.45 97.91 191.15 -11.44%
EPS 7.15 3.65 4.51 3.33 6.74 7.86 17.46 -13.81%
DPS 4.00 4.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.152 1.0857 1.0572 1.027 1.006 0.97 0.79 6.48%
Adjusted Per Share Value based on latest NOSH - 299,867
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 56.80 63.08 41.52 42.54 52.65 60.97 13.75 26.64%
EPS 4.41 2.25 2.80 2.07 4.20 4.90 1.26 23.19%
DPS 2.47 2.47 0.00 0.00 0.00 2.24 0.00 -
NAPS 0.7101 0.6706 0.6556 0.638 0.6272 0.6041 0.0568 52.28%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 0.79 0.82 1.05 0.92 0.95 1.41 0.00 -
P/RPS 0.86 0.80 1.57 1.34 1.12 1.44 0.00 -
P/EPS 11.05 22.47 23.28 27.63 14.09 17.94 0.00 -
EY 9.05 4.45 4.30 3.62 7.09 5.57 0.00 -
DY 5.06 4.88 0.00 0.00 0.00 2.55 0.00 -
P/NAPS 0.69 0.76 0.99 0.90 0.94 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 26/08/08 20/08/07 29/08/06 29/08/05 20/08/04 06/08/03 -
Price 0.90 0.71 0.95 0.90 0.72 1.18 0.00 -
P/RPS 0.98 0.70 1.42 1.31 0.85 1.21 0.00 -
P/EPS 12.59 19.45 21.06 27.03 10.68 15.01 0.00 -
EY 7.94 5.14 4.75 3.70 9.36 6.66 0.00 -
DY 4.44 5.63 0.00 0.00 0.00 3.05 0.00 -
P/NAPS 0.78 0.65 0.90 0.88 0.72 1.22 0.00 -

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