[PRTASCO] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 52.35%
YoY- 49.12%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 253,525 118,509 582,446 443,919 293,620 143,682 480,537 -34.73%
PBT 39,473 15,780 87,871 66,155 42,432 19,907 70,189 -31.89%
Tax -10,626 -8,454 -41,875 -30,243 -18,860 -7,907 -29,691 -49.62%
NP 28,847 7,326 45,996 35,912 23,572 12,000 40,498 -20.25%
-
NP to SH 20,234 7,326 45,996 35,912 23,572 12,000 40,498 -37.06%
-
Tax Rate 26.92% 53.57% 47.66% 45.72% 44.45% 39.72% 42.30% -
Total Cost 224,678 111,183 536,450 408,007 270,048 131,682 440,039 -36.14%
-
Net Worth 302,008 304,449 332,052 300,016 290,901 282,299 156,766 54.88%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,902 - 10,796 - 3,527 -
Div Payout % - - 15.01% - 45.80% - 8.71% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 302,008 304,449 332,052 300,016 290,901 282,299 156,766 54.88%
NOSH 300,207 300,245 300,092 300,016 299,898 300,000 163,298 50.12%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 11.38% 6.18% 7.90% 8.09% 8.03% 8.35% 8.43% -
ROE 6.70% 2.41% 13.85% 11.97% 8.10% 4.25% 25.83% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 84.45 39.47 194.09 147.96 97.91 47.89 294.27 -56.52%
EPS 6.74 2.44 15.33 11.97 7.86 4.00 24.80 -58.07%
DPS 0.00 0.00 2.30 0.00 3.60 0.00 2.16 -
NAPS 1.006 1.014 1.1065 1.00 0.97 0.941 0.96 3.17%
Adjusted Per Share Value based on latest NOSH - 300,267
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 51.18 23.92 117.57 89.61 59.27 29.00 97.00 -34.72%
EPS 4.08 1.48 9.28 7.25 4.76 2.42 8.17 -37.08%
DPS 0.00 0.00 1.39 0.00 2.18 0.00 0.71 -
NAPS 0.6096 0.6146 0.6703 0.6056 0.5872 0.5699 0.3164 54.89%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.13 1.20 1.20 1.41 2.20 2.20 -
P/RPS 1.12 2.86 0.62 0.81 1.44 4.59 0.75 30.68%
P/EPS 14.09 46.31 7.83 10.03 17.94 55.00 8.87 36.18%
EY 7.09 2.16 12.77 9.97 5.57 1.82 11.27 -26.60%
DY 0.00 0.00 1.92 0.00 2.55 0.00 0.98 -
P/NAPS 0.94 1.11 1.08 1.20 1.45 2.34 2.29 -44.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 30/03/05 24/11/04 20/08/04 25/05/04 24/02/04 -
Price 0.72 1.00 1.10 1.14 1.18 1.45 2.27 -
P/RPS 0.85 2.53 0.57 0.77 1.21 3.03 0.77 6.81%
P/EPS 10.68 40.98 7.18 9.52 15.01 36.25 9.15 10.86%
EY 9.36 2.44 13.93 10.50 6.66 2.76 10.93 -9.82%
DY 0.00 0.00 2.09 0.00 3.05 0.00 0.95 -
P/NAPS 0.72 0.99 0.99 1.14 1.22 1.54 2.36 -54.71%

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