[PRTASCO] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
30-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 28.08%
YoY- 13.58%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 309,862 253,525 118,509 582,446 443,919 293,620 143,682 66.84%
PBT 59,908 39,473 15,780 87,871 66,155 42,432 19,907 108.30%
Tax -16,294 -10,626 -8,454 -41,875 -30,243 -18,860 -7,907 61.86%
NP 43,614 28,847 7,326 45,996 35,912 23,572 12,000 136.20%
-
NP to SH 31,159 20,234 7,326 45,996 35,912 23,572 12,000 88.80%
-
Tax Rate 27.20% 26.92% 53.57% 47.66% 45.72% 44.45% 39.72% -
Total Cost 266,248 224,678 111,183 536,450 408,007 270,048 131,682 59.82%
-
Net Worth 309,640 302,008 304,449 332,052 300,016 290,901 282,299 6.35%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 6,897 - - 6,902 - 10,796 - -
Div Payout % 22.14% - - 15.01% - 45.80% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 309,640 302,008 304,449 332,052 300,016 290,901 282,299 6.35%
NOSH 299,894 300,207 300,245 300,092 300,016 299,898 300,000 -0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.08% 11.38% 6.18% 7.90% 8.09% 8.03% 8.35% -
ROE 10.06% 6.70% 2.41% 13.85% 11.97% 8.10% 4.25% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 103.32 84.45 39.47 194.09 147.96 97.91 47.89 66.88%
EPS 10.39 6.74 2.44 15.33 11.97 7.86 4.00 88.85%
DPS 2.30 0.00 0.00 2.30 0.00 3.60 0.00 -
NAPS 1.0325 1.006 1.014 1.1065 1.00 0.97 0.941 6.37%
Adjusted Per Share Value based on latest NOSH - 300,379
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 64.35 52.65 24.61 120.95 92.19 60.97 29.84 66.83%
EPS 6.47 4.20 1.52 9.55 7.46 4.90 2.49 88.89%
DPS 1.43 0.00 0.00 1.43 0.00 2.24 0.00 -
NAPS 0.643 0.6272 0.6322 0.6895 0.623 0.6041 0.5862 6.35%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.85 0.95 1.13 1.20 1.20 1.41 2.20 -
P/RPS 0.82 1.12 2.86 0.62 0.81 1.44 4.59 -68.24%
P/EPS 8.18 14.09 46.31 7.83 10.03 17.94 55.00 -71.89%
EY 12.22 7.09 2.16 12.77 9.97 5.57 1.82 255.49%
DY 2.71 0.00 0.00 1.92 0.00 2.55 0.00 -
P/NAPS 0.82 0.94 1.11 1.08 1.20 1.45 2.34 -50.26%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 29/08/05 30/05/05 30/03/05 24/11/04 20/08/04 25/05/04 -
Price 0.67 0.72 1.00 1.10 1.14 1.18 1.45 -
P/RPS 0.65 0.85 2.53 0.57 0.77 1.21 3.03 -64.13%
P/EPS 6.45 10.68 40.98 7.18 9.52 15.01 36.25 -68.33%
EY 15.51 9.36 2.44 13.93 10.50 6.66 2.76 215.75%
DY 3.43 0.00 0.00 2.09 0.00 3.05 0.00 -
P/NAPS 0.65 0.72 0.99 0.99 1.14 1.22 1.54 -43.70%

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