[PRTASCO] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 143,682 480,537 279,168 66,214 0 0 0 -
PBT 19,907 70,189 43,428 10,135 0 0 0 -
Tax -7,907 -29,691 -19,346 -4,087 0 0 0 -
NP 12,000 40,498 24,082 6,048 0 0 0 -
-
NP to SH 12,000 40,498 24,082 6,048 0 0 0 -
-
Tax Rate 39.72% 42.30% 44.55% 40.33% - - - -
Total Cost 131,682 440,039 255,086 60,166 0 0 0 -
-
Net Worth 282,299 156,766 109,553 27,364 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 3,527 - - - - - -
Div Payout % - 8.71% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 282,299 156,766 109,553 27,364 0 0 0 -
NOSH 300,000 163,298 117,244 34,639 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.35% 8.43% 8.63% 9.13% 0.00% 0.00% 0.00% -
ROE 4.25% 25.83% 21.98% 22.10% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 47.89 294.27 238.11 191.15 0.00 0.00 0.00 -
EPS 4.00 24.80 20.54 17.46 0.00 0.00 0.00 -
DPS 0.00 2.16 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.941 0.96 0.9344 0.79 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,883
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 29.84 99.79 57.97 13.75 0.00 0.00 0.00 -
EPS 2.49 8.41 5.00 1.26 0.00 0.00 0.00 -
DPS 0.00 0.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5862 0.3255 0.2275 0.0568 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.20 2.20 2.23 0.00 0.00 0.00 0.00 -
P/RPS 4.59 0.75 0.94 0.00 0.00 0.00 0.00 -
P/EPS 55.00 8.87 10.86 0.00 0.00 0.00 0.00 -
EY 1.82 11.27 9.21 0.00 0.00 0.00 0.00 -
DY 0.00 0.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.34 2.29 2.39 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 24/02/04 14/11/03 06/08/03 - - - -
Price 1.45 2.27 2.48 0.00 0.00 0.00 0.00 -
P/RPS 3.03 0.77 1.04 0.00 0.00 0.00 0.00 -
P/EPS 36.25 9.15 12.07 0.00 0.00 0.00 0.00 -
EY 2.76 10.93 8.28 0.00 0.00 0.00 0.00 -
DY 0.00 0.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 2.36 2.65 0.00 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