[PRTASCO] QoQ Quarter 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- 198.18%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 149,938 143,682 201,369 212,954 66,214 0 0 -
PBT 22,525 19,907 26,761 33,293 10,135 0 0 -
Tax -10,953 -7,907 -10,344 -15,259 -4,087 0 0 -
NP 11,572 12,000 16,417 18,034 6,048 0 0 -
-
NP to SH 11,572 12,000 16,417 18,034 6,048 0 0 -
-
Tax Rate 48.63% 39.72% 38.65% 45.83% 40.33% - - -
Total Cost 138,366 131,682 184,952 194,920 60,166 0 0 -
-
Net Worth 290,798 282,299 288,122 261,661 54,418 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 10,792 - 6,482 - - - - -
Div Payout % 93.26% - 39.49% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 290,798 282,299 288,122 261,661 54,418 0 0 -
NOSH 299,792 300,000 300,127 280,031 68,883 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 7.72% 8.35% 8.15% 8.47% 9.13% 0.00% 0.00% -
ROE 3.98% 4.25% 5.70% 6.89% 11.11% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 50.01 47.89 67.09 76.05 96.12 0.00 0.00 -
EPS 3.86 4.00 5.47 6.44 8.78 0.00 0.00 -
DPS 3.60 0.00 2.16 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.941 0.96 0.9344 0.79 0.00 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 31/12/02 CAGR
RPS 30.27 29.00 40.65 42.99 13.37 0.00 0.00 -
EPS 2.34 2.42 3.31 3.64 1.22 0.00 0.00 -
DPS 2.18 0.00 1.31 0.00 0.00 0.00 0.00 -
NAPS 0.587 0.5699 0.5816 0.5282 0.1098 0.00 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 31/12/02 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 0.00 -
P/RPS 2.82 4.59 3.28 2.93 0.00 0.00 0.00 -
P/EPS 36.53 55.00 40.22 34.63 0.00 0.00 0.00 -
EY 2.74 1.82 2.49 2.89 0.00 0.00 0.00 -
DY 2.55 0.00 0.98 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.34 2.29 2.39 0.00 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 31/12/02 CAGR
Date 20/08/04 25/05/04 24/02/04 14/11/03 06/08/03 - - -
Price 1.18 1.45 2.27 2.48 0.00 0.00 0.00 -
P/RPS 2.36 3.03 3.38 3.26 0.00 0.00 0.00 -
P/EPS 30.57 36.25 41.50 38.51 0.00 0.00 0.00 -
EY 3.27 2.76 2.41 2.60 0.00 0.00 0.00 -
DY 3.05 0.00 0.95 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.54 2.36 2.65 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