[PRTASCO] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 6.65%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 135,016 118,509 138,527 150,299 149,938 143,682 201,369 -23.41%
PBT 23,692 15,780 21,715 23,724 22,525 19,907 26,761 -7.80%
Tax -6,302 -8,454 -11,632 -11,383 -10,953 -7,907 -10,344 -28.15%
NP 17,390 7,326 10,083 12,341 11,572 12,000 16,417 3.91%
-
NP to SH 12,908 7,326 10,083 12,341 11,572 12,000 16,417 -14.82%
-
Tax Rate 26.60% 53.57% 53.57% 47.98% 48.63% 39.72% 38.65% -
Total Cost 117,626 111,183 128,444 137,958 138,366 131,682 184,952 -26.06%
-
Net Worth 301,987 304,449 332,370 300,267 290,798 282,299 288,122 3.18%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 6,908 - 10,792 - 6,482 -
Div Payout % - - 68.52% - 93.26% - 39.49% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 301,987 304,449 332,370 300,267 290,798 282,299 288,122 3.18%
NOSH 300,186 300,245 300,379 300,267 299,792 300,000 300,127 0.01%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 12.88% 6.18% 7.28% 8.21% 7.72% 8.35% 8.15% -
ROE 4.27% 2.41% 3.03% 4.11% 3.98% 4.25% 5.70% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 44.98 39.47 46.12 50.06 50.01 47.89 67.09 -23.41%
EPS 4.30 2.44 3.36 4.11 3.86 4.00 5.47 -14.83%
DPS 0.00 0.00 2.30 0.00 3.60 0.00 2.16 -
NAPS 1.006 1.014 1.1065 1.00 0.97 0.941 0.96 3.17%
Adjusted Per Share Value based on latest NOSH - 300,267
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.25 23.92 27.96 30.34 30.27 29.00 40.65 -23.42%
EPS 2.61 1.48 2.04 2.49 2.34 2.42 3.31 -14.66%
DPS 0.00 0.00 1.39 0.00 2.18 0.00 1.31 -
NAPS 0.6096 0.6146 0.6709 0.6061 0.587 0.5699 0.5816 3.18%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.95 1.13 1.20 1.20 1.41 2.20 2.20 -
P/RPS 2.11 2.86 2.60 2.40 2.82 4.59 3.28 -25.50%
P/EPS 22.09 46.31 35.75 29.20 36.53 55.00 40.22 -32.95%
EY 4.53 2.16 2.80 3.43 2.74 1.82 2.49 49.08%
DY 0.00 0.00 1.92 0.00 2.55 0.00 0.98 -
P/NAPS 0.94 1.11 1.08 1.20 1.45 2.34 2.29 -44.79%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 30/03/05 24/11/04 20/08/04 25/05/04 24/02/04 -
Price 0.72 1.00 1.10 1.14 1.18 1.45 2.27 -
P/RPS 1.60 2.53 2.39 2.28 2.36 3.03 3.38 -39.28%
P/EPS 16.74 40.98 32.77 27.74 30.57 36.25 41.50 -45.43%
EY 5.97 2.44 3.05 3.61 3.27 2.76 2.41 83.18%
DY 0.00 0.00 2.09 0.00 3.05 0.00 0.95 -
P/NAPS 0.72 0.99 0.99 1.14 1.22 1.54 2.36 -54.71%

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