[PRTASCO] QoQ Cumulative 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- 298.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 293,620 143,682 480,537 279,168 66,214 0 0 -
PBT 42,432 19,907 70,189 43,428 10,135 0 0 -
Tax -18,860 -7,907 -29,691 -19,346 -4,087 0 0 -
NP 23,572 12,000 40,498 24,082 6,048 0 0 -
-
NP to SH 23,572 12,000 40,498 24,082 6,048 0 0 -
-
Tax Rate 44.45% 39.72% 42.30% 44.55% 40.33% - - -
Total Cost 270,048 131,682 440,039 255,086 60,166 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 10,796 - 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 8.10% 4.25% 25.83% 21.98% 22.10% 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 97.91 47.89 294.27 238.11 191.15 0.00 0.00 -
EPS 7.86 4.00 24.80 20.54 17.46 0.00 0.00 -
DPS 3.60 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 60.97 29.84 99.79 57.97 13.75 0.00 0.00 -
EPS 4.90 2.49 8.41 5.00 1.26 0.00 0.00 -
DPS 2.24 0.00 0.73 0.00 0.00 0.00 0.00 -
NAPS 0.6041 0.5862 0.3255 0.2275 0.0568 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 1.44 4.59 0.75 0.94 0.00 0.00 0.00 -
P/EPS 17.94 55.00 8.87 10.86 0.00 0.00 0.00 -
EY 5.57 1.82 11.27 9.21 0.00 0.00 0.00 -
DY 2.55 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 1.21 3.03 0.77 1.04 0.00 0.00 0.00 -
P/EPS 15.01 36.25 9.15 12.07 0.00 0.00 0.00 -
EY 6.66 2.76 10.93 8.28 0.00 0.00 0.00 -
DY 3.05 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