[PRTASCO] QoQ TTM 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?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 707,222 623,498 479,816 279,168 66,214 0 -
PBT 108,037 95,647 75,740 43,428 10,135 0 -
Tax -48,630 -41,764 -33,857 -19,346 -4,087 0 -
NP 59,407 53,883 41,883 24,082 6,048 0 -
-
NP to SH 59,407 53,883 41,883 24,082 6,048 0 -
-
Tax Rate 45.01% 43.66% 44.70% 44.55% 40.33% - -
Total Cost 647,815 569,615 437,933 255,086 60,166 0 -
-
Net Worth 290,798 282,299 284,371 261,661 54,418 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 17,275 6,482 6,482 - - - -
Div Payout % 29.08% 12.03% 15.48% - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 290,798 282,299 284,371 261,661 54,418 0 -
NOSH 299,792 300,000 300,127 280,031 68,883 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.40% 8.64% 8.73% 8.63% 9.13% 0.00% -
ROE 20.43% 19.09% 14.73% 9.20% 11.11% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 235.90 207.83 159.87 99.69 96.12 0.00 -
EPS 19.82 17.96 13.96 8.60 8.78 0.00 -
DPS 5.76 2.16 2.16 0.00 0.00 0.00 -
NAPS 0.97 0.941 0.9475 0.9344 0.79 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 CAGR
RPS 142.76 125.86 96.86 56.35 13.37 0.00 -
EPS 11.99 10.88 8.45 4.86 1.22 0.00 -
DPS 3.49 1.31 1.31 0.00 0.00 0.00 -
NAPS 0.587 0.5699 0.574 0.5282 0.1098 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 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 -
P/RPS 0.60 1.06 1.38 2.24 0.00 0.00 -
P/EPS 7.12 12.25 15.76 25.93 0.00 0.00 -
EY 14.05 8.16 6.34 3.86 0.00 0.00 -
DY 4.09 0.98 0.98 0.00 0.00 0.00 -
P/NAPS 1.45 2.34 2.32 2.39 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 CAGR
Date 20/08/04 25/05/04 - - - - -
Price 1.18 1.45 0.00 0.00 0.00 0.00 -
P/RPS 0.50 0.70 0.00 0.00 0.00 0.00 -
P/EPS 5.95 8.07 0.00 0.00 0.00 0.00 -
EY 16.79 12.39 0.00 0.00 0.00 0.00 -
DY 4.88 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.54 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