[PRTASCO] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -3.57%
YoY- 91.34%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 118,509 138,527 150,299 149,938 143,682 201,369 212,954 -32.31%
PBT 15,780 21,715 23,724 22,525 19,907 26,761 33,293 -39.18%
Tax -8,454 -11,632 -11,383 -10,953 -7,907 -10,344 -15,259 -32.51%
NP 7,326 10,083 12,341 11,572 12,000 16,417 18,034 -45.11%
-
NP to SH 7,326 10,083 12,341 11,572 12,000 16,417 18,034 -45.11%
-
Tax Rate 53.57% 53.57% 47.98% 48.63% 39.72% 38.65% 45.83% -
Total Cost 111,183 128,444 137,958 138,366 131,682 184,952 194,920 -31.19%
-
Net Worth 304,449 332,370 300,267 290,798 282,299 288,122 261,661 10.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 6,908 - 10,792 - 6,482 - -
Div Payout % - 68.52% - 93.26% - 39.49% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 304,449 332,370 300,267 290,798 282,299 288,122 261,661 10.61%
NOSH 300,245 300,379 300,267 299,792 300,000 300,127 280,031 4.75%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 6.18% 7.28% 8.21% 7.72% 8.35% 8.15% 8.47% -
ROE 2.41% 3.03% 4.11% 3.98% 4.25% 5.70% 6.89% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 39.47 46.12 50.06 50.01 47.89 67.09 76.05 -35.39%
EPS 2.44 3.36 4.11 3.86 4.00 5.47 6.44 -47.60%
DPS 0.00 2.30 0.00 3.60 0.00 2.16 0.00 -
NAPS 1.014 1.1065 1.00 0.97 0.941 0.96 0.9344 5.59%
Adjusted Per Share Value based on latest NOSH - 299,792
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 24.61 28.77 31.21 31.14 29.84 41.82 44.22 -32.31%
EPS 1.52 2.09 2.56 2.40 2.49 3.41 3.74 -45.10%
DPS 0.00 1.43 0.00 2.24 0.00 1.35 0.00 -
NAPS 0.6322 0.6902 0.6235 0.6039 0.5862 0.5983 0.5434 10.60%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.13 1.20 1.20 1.41 2.20 2.20 2.23 -
P/RPS 2.86 2.60 2.40 2.82 4.59 3.28 2.93 -1.59%
P/EPS 46.31 35.75 29.20 36.53 55.00 40.22 34.63 21.35%
EY 2.16 2.80 3.43 2.74 1.82 2.49 2.89 -17.62%
DY 0.00 1.92 0.00 2.55 0.00 0.98 0.00 -
P/NAPS 1.11 1.08 1.20 1.45 2.34 2.29 2.39 -39.99%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 30/03/05 24/11/04 20/08/04 25/05/04 24/02/04 14/11/03 -
Price 1.00 1.10 1.14 1.18 1.45 2.27 2.48 -
P/RPS 2.53 2.39 2.28 2.36 3.03 3.38 3.26 -15.53%
P/EPS 40.98 32.77 27.74 30.57 36.25 41.50 38.51 4.22%
EY 2.44 3.05 3.61 3.27 2.76 2.41 2.60 -4.14%
DY 0.00 2.09 0.00 3.05 0.00 0.95 0.00 -
P/NAPS 0.99 0.99 1.14 1.22 1.54 2.36 2.65 -48.09%

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