[PRTASCO] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
24-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 26.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 538,378 519,269 582,446 480,537 0 -
PBT 79,817 79,163 87,871 70,189 0 -
Tax -26,239 -38,139 -41,875 -29,691 0 -
NP 53,578 41,024 45,996 40,498 0 -
-
NP to SH 26,543 41,024 45,996 40,498 0 -
-
Tax Rate 32.87% 48.18% 47.66% 42.30% - -
Total Cost 484,800 478,245 536,450 440,039 0 -
-
Net Worth 314,793 340,337 332,052 156,766 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 6,897 6,902 3,527 - -
Div Payout % - 16.81% 15.01% 8.71% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 314,793 340,337 332,052 156,766 0 -
NOSH 299,204 299,883 300,092 163,298 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.95% 7.90% 7.90% 8.43% 0.00% -
ROE 8.43% 12.05% 13.85% 25.83% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 179.94 173.16 194.09 294.27 0.00 -
EPS 8.90 13.68 15.33 24.80 0.00 -
DPS 0.00 2.30 2.30 2.16 0.00 -
NAPS 1.0521 1.1349 1.1065 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 300,127
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 108.68 104.82 117.57 97.00 0.00 -
EPS 5.36 8.28 9.28 8.17 0.00 -
DPS 0.00 1.39 1.39 0.71 0.00 -
NAPS 0.6354 0.687 0.6703 0.3164 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.88 0.73 1.20 2.20 0.00 -
P/RPS 0.49 0.42 0.62 0.75 0.00 -
P/EPS 9.92 5.34 7.83 8.87 0.00 -
EY 10.08 18.74 12.77 11.27 0.00 -
DY 0.00 3.15 1.92 0.98 0.00 -
P/NAPS 0.84 0.64 1.08 2.29 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/07 03/03/06 30/03/05 24/02/04 - -
Price 1.03 0.77 1.10 2.27 0.00 -
P/RPS 0.57 0.44 0.57 0.77 0.00 -
P/EPS 11.61 5.63 7.18 9.15 0.00 -
EY 8.61 17.77 13.93 10.93 0.00 -
DY 0.00 2.99 2.09 0.95 0.00 -
P/NAPS 0.98 0.68 0.99 2.36 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