[PRTASCO] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 143,278 137,337 150,299 212,954 0 -
PBT 27,457 20,435 23,724 33,293 0 -
Tax -8,366 -5,668 -11,383 -15,259 0 -
NP 19,091 14,767 12,341 18,034 0 -
-
NP to SH 10,154 10,925 12,341 18,034 0 -
-
Tax Rate 30.47% 27.74% 47.98% 45.83% - -
Total Cost 124,187 122,570 137,958 194,920 0 -
-
Net Worth 317,679 309,891 300,267 261,661 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 8,985 6,903 - - - -
Div Payout % 88.50% 63.19% - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 317,679 309,891 300,267 261,661 0 -
NOSH 299,528 300,137 300,267 280,031 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.32% 10.75% 8.21% 8.47% 0.00% -
ROE 3.20% 3.53% 4.11% 6.89% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 47.83 45.76 50.06 76.05 0.00 -
EPS 3.39 3.64 4.11 6.44 0.00 -
DPS 3.00 2.30 0.00 0.00 0.00 -
NAPS 1.0606 1.0325 1.00 0.9344 0.00 -
Adjusted Per Share Value based on latest NOSH - 280,031
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 29.75 28.52 31.21 44.22 0.00 -
EPS 2.11 2.27 2.56 3.74 0.00 -
DPS 1.87 1.43 0.00 0.00 0.00 -
NAPS 0.6597 0.6435 0.6235 0.5434 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.91 0.85 1.20 2.23 0.00 -
P/RPS 1.90 1.86 2.40 2.93 0.00 -
P/EPS 26.84 23.35 29.20 34.63 0.00 -
EY 3.73 4.28 3.43 2.89 0.00 -
DY 3.30 2.71 0.00 0.00 0.00 -
P/NAPS 0.86 0.82 1.20 2.39 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/06 18/11/05 24/11/04 14/11/03 - -
Price 0.90 0.67 1.14 2.48 0.00 -
P/RPS 1.88 1.46 2.28 3.26 0.00 -
P/EPS 26.55 18.41 27.74 38.51 0.00 -
EY 3.77 5.43 3.61 2.60 0.00 -
DY 3.33 3.43 0.00 0.00 0.00 -
P/NAPS 0.85 0.65 1.14 2.65 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