[PRTASCO] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -26.91%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 138,527 150,299 149,938 143,682 201,369 212,954 66,214 63.21%
PBT 21,715 23,724 22,525 19,907 26,761 33,293 10,135 65.81%
Tax -11,632 -11,383 -10,953 -7,907 -10,344 -15,259 -4,087 100.19%
NP 10,083 12,341 11,572 12,000 16,417 18,034 6,048 40.38%
-
NP to SH 10,083 12,341 11,572 12,000 16,417 18,034 6,048 40.38%
-
Tax Rate 53.57% 47.98% 48.63% 39.72% 38.65% 45.83% 40.33% -
Total Cost 128,444 137,958 138,366 131,682 184,952 194,920 60,166 65.41%
-
Net Worth 332,370 300,267 290,798 282,299 288,122 261,661 54,418 232.30%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 6,908 - 10,792 - 6,482 - - -
Div Payout % 68.52% - 93.26% - 39.49% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 332,370 300,267 290,798 282,299 288,122 261,661 54,418 232.30%
NOSH 300,379 300,267 299,792 300,000 300,127 280,031 68,883 165.72%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 7.28% 8.21% 7.72% 8.35% 8.15% 8.47% 9.13% -
ROE 3.03% 4.11% 3.98% 4.25% 5.70% 6.89% 11.11% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 46.12 50.06 50.01 47.89 67.09 76.05 96.12 -38.57%
EPS 3.36 4.11 3.86 4.00 5.47 6.44 8.78 -47.13%
DPS 2.30 0.00 3.60 0.00 2.16 0.00 0.00 -
NAPS 1.1065 1.00 0.97 0.941 0.96 0.9344 0.79 25.05%
Adjusted Per Share Value based on latest NOSH - 300,000
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 28.77 31.21 31.14 29.84 41.82 44.22 13.75 63.22%
EPS 2.09 2.56 2.40 2.49 3.41 3.74 1.26 39.91%
DPS 1.43 0.00 2.24 0.00 1.35 0.00 0.00 -
NAPS 0.6902 0.6235 0.6039 0.5862 0.5983 0.5434 0.113 232.31%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.20 1.20 1.41 2.20 2.20 2.23 0.00 -
P/RPS 2.60 2.40 2.82 4.59 3.28 2.93 0.00 -
P/EPS 35.75 29.20 36.53 55.00 40.22 34.63 0.00 -
EY 2.80 3.43 2.74 1.82 2.49 2.89 0.00 -
DY 1.92 0.00 2.55 0.00 0.98 0.00 0.00 -
P/NAPS 1.08 1.20 1.45 2.34 2.29 2.39 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 30/03/05 24/11/04 20/08/04 25/05/04 24/02/04 14/11/03 06/08/03 -
Price 1.10 1.14 1.18 1.45 2.27 2.48 0.00 -
P/RPS 2.39 2.28 2.36 3.03 3.38 3.26 0.00 -
P/EPS 32.77 27.74 30.57 36.25 41.50 38.51 0.00 -
EY 3.05 3.61 3.27 2.76 2.41 2.60 0.00 -
DY 2.09 0.00 3.05 0.00 0.95 0.00 0.00 -
P/NAPS 0.99 1.14 1.22 1.54 2.36 2.65 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