[PRTASCO] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
06-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 623,498 479,816 279,168 66,214 0 -
PBT 95,647 75,740 43,428 10,135 0 -
Tax -41,764 -33,857 -19,346 -4,087 0 -
NP 53,883 41,883 24,082 6,048 0 -
-
NP to SH 53,883 41,883 24,082 6,048 0 -
-
Tax Rate 43.66% 44.70% 44.55% 40.33% - -
Total Cost 569,615 437,933 255,086 60,166 0 -
-
Net Worth 282,299 284,371 261,661 54,418 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,482 6,482 - - - -
Div Payout % 12.03% 15.48% - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 282,299 284,371 261,661 54,418 0 -
NOSH 300,000 300,127 280,031 68,883 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 8.64% 8.73% 8.63% 9.13% 0.00% -
ROE 19.09% 14.73% 9.20% 11.11% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 207.83 159.87 99.69 96.12 0.00 -
EPS 17.96 13.96 8.60 8.78 0.00 -
DPS 2.16 2.16 0.00 0.00 0.00 -
NAPS 0.941 0.9475 0.9344 0.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,883
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 129.48 99.64 57.97 13.75 0.00 -
EPS 11.19 8.70 5.00 1.26 0.00 -
DPS 1.35 1.35 0.00 0.00 0.00 -
NAPS 0.5862 0.5905 0.5434 0.113 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 31/03/04 31/12/03 30/09/03 - - -
Price 2.20 2.20 2.23 0.00 0.00 -
P/RPS 1.06 1.38 2.24 0.00 0.00 -
P/EPS 12.25 15.76 25.93 0.00 0.00 -
EY 8.16 6.34 3.86 0.00 0.00 -
DY 0.98 0.98 0.00 0.00 0.00 -
P/NAPS 2.34 2.32 2.39 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/05/04 - - - - -
Price 1.45 0.00 0.00 0.00 0.00 -
P/RPS 0.70 0.00 0.00 0.00 0.00 -
P/EPS 8.07 0.00 0.00 0.00 0.00 -
EY 12.39 0.00 0.00 0.00 0.00 -
DY 1.49 0.00 0.00 0.00 0.00 -
P/NAPS 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