[PRTASCO] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
14-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 165.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 587,240 574,728 480,537 372,224 132,428 0 0 -
PBT 84,864 79,628 70,189 57,904 20,270 0 0 -
Tax -37,720 -31,628 -29,691 -25,794 -8,174 0 0 -
NP 47,144 48,000 40,498 32,109 12,096 0 0 -
-
NP to SH 47,144 48,000 40,498 32,109 12,096 0 0 -
-
Tax Rate 44.45% 39.72% 42.30% 44.55% 40.33% - - -
Total Cost 540,096 526,728 440,039 340,114 120,332 0 0 -
-
Net Worth 290,901 282,299 156,766 109,553 27,364 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 21,592 - 3,527 - - - - -
Div Payout % 45.80% - 8.71% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 290,901 282,299 156,766 109,553 27,364 0 0 -
NOSH 299,898 300,000 163,298 117,244 34,639 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 8.03% 8.35% 8.43% 8.63% 9.13% 0.00% 0.00% -
ROE 16.21% 17.00% 25.83% 29.31% 44.20% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 195.81 191.58 294.27 317.48 382.31 0.00 0.00 -
EPS 15.72 16.00 24.80 27.39 34.92 0.00 0.00 -
DPS 7.20 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.941 0.96 0.9344 0.79 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 280,031
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 118.54 116.01 97.00 75.14 26.73 0.00 0.00 -
EPS 9.52 9.69 8.17 6.48 2.44 0.00 0.00 -
DPS 4.36 0.00 0.71 0.00 0.00 0.00 0.00 -
NAPS 0.5872 0.5699 0.3164 0.2211 0.0552 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 1.41 2.20 2.20 2.23 0.00 0.00 0.00 -
P/RPS 0.72 1.15 0.75 0.70 0.00 0.00 0.00 -
P/EPS 8.97 13.75 8.87 8.14 0.00 0.00 0.00 -
EY 11.15 7.27 11.27 12.28 0.00 0.00 0.00 -
DY 5.11 0.00 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.34 2.29 2.39 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 20/08/04 25/05/04 24/02/04 14/11/03 06/08/03 - - -
Price 1.18 1.45 2.27 2.48 0.00 0.00 0.00 -
P/RPS 0.60 0.76 0.77 0.78 0.00 0.00 0.00 -
P/EPS 7.51 9.06 9.15 9.06 0.00 0.00 0.00 -
EY 13.32 11.03 10.93 11.04 0.00 0.00 0.00 -
DY 6.10 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.54 2.36 2.65 0.00 0.00 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