[PRTASCO] YoY 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- 112.78%
YoY- -47.5%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 149,323 170,703 114,032 109,878 135,016 149,938 66,214 14.50%
PBT 21,138 14,063 20,984 14,072 23,692 22,525 10,135 13.02%
Tax -6,187 -4,536 -7,455 -3,886 -6,302 -10,953 -4,087 7.14%
NP 14,951 9,527 13,529 10,186 17,390 11,572 6,048 16.26%
-
NP to SH 10,314 4,799 8,177 6,777 12,908 11,572 6,048 9.29%
-
Tax Rate 29.27% 32.25% 35.53% 27.62% 26.60% 48.63% 40.33% -
Total Cost 134,372 161,176 100,503 99,692 117,626 138,366 60,166 14.31%
-
Net Worth 341,428 321,621 315,500 307,963 301,987 290,798 54,418 35.77%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 11,849 - - - 10,792 - -
Div Payout % - 246.91% - - - 93.26% - -
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 341,428 321,621 315,500 307,963 301,987 290,798 54,418 35.77%
NOSH 296,379 296,234 298,430 299,867 300,186 299,792 68,883 27.50%
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 10.01% 5.58% 11.86% 9.27% 12.88% 7.72% 9.13% -
ROE 3.02% 1.49% 2.59% 2.20% 4.27% 3.98% 11.11% -
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 50.38 57.62 38.21 36.64 44.98 50.01 96.12 -10.19%
EPS 3.48 1.62 2.74 2.26 4.30 3.86 8.78 -14.28%
DPS 0.00 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 31.01 35.45 23.68 22.82 28.04 31.14 13.75 14.50%
EPS 2.14 1.00 1.70 1.41 2.68 2.40 1.26 9.22%
DPS 0.00 2.46 0.00 0.00 0.00 2.24 0.00 -
NAPS 0.709 0.6679 0.6552 0.6395 0.6271 0.6039 0.113 35.77%
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 1.57 1.42 2.75 2.51 2.11 2.82 0.00 -
P/EPS 22.70 50.62 38.32 40.71 22.09 36.53 0.00 -
EY 4.41 1.98 2.61 2.46 4.53 2.74 0.00 -
DY 0.00 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 1.79 1.23 2.49 2.46 1.60 2.36 0.00 -
P/EPS 25.86 43.83 34.67 39.82 16.74 30.57 0.00 -
EY 3.87 2.28 2.88 2.51 5.97 3.27 0.00 -
DY 0.00 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