[PRTASCO] YoY 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
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 471,590 542,351 707,222 66,214 92.28%
PBT 65,443 84,911 108,037 10,135 86.10%
Tax -19,506 -37,771 -48,630 -4,087 68.28%
NP 45,937 47,140 59,407 6,048 96.44%
-
NP to SH 30,860 42,658 59,407 6,048 72.07%
-
Tax Rate 29.81% 44.48% 45.01% 40.33% -
Total Cost 425,653 495,211 647,815 60,166 91.85%
-
Net Worth 307,963 301,987 290,798 54,418 78.11%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 6,903 6,908 17,275 - -
Div Payout % 22.37% 16.20% 29.08% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 307,963 301,987 290,798 54,418 78.11%
NOSH 299,867 300,186 299,792 68,883 63.20%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 9.74% 8.69% 8.40% 9.13% -
ROE 10.02% 14.13% 20.43% 11.11% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 157.27 180.67 235.90 96.12 17.81%
EPS 10.29 14.21 19.82 8.78 5.42%
DPS 2.30 2.30 5.76 0.00 -
NAPS 1.027 1.006 0.97 0.79 9.13%
Adjusted Per Share Value based on latest NOSH - 68,883
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 97.93 112.63 146.86 13.75 92.28%
EPS 6.41 8.86 12.34 1.26 71.90%
DPS 1.43 1.43 3.59 0.00 -
NAPS 0.6395 0.6271 0.6039 0.113 78.11%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 - -
Price 0.92 0.95 1.41 0.00 -
P/RPS 0.58 0.53 0.60 0.00 -
P/EPS 8.94 6.69 7.12 0.00 -
EY 11.19 14.96 14.05 0.00 -
DY 2.50 2.42 4.09 0.00 -
P/NAPS 0.90 0.94 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/08/06 29/08/05 20/08/04 - -
Price 0.90 0.72 1.18 0.00 -
P/RPS 0.57 0.40 0.50 0.00 -
P/EPS 8.75 5.07 5.95 0.00 -
EY 11.43 19.74 16.79 0.00 -
DY 2.56 3.19 4.88 0.00 -
P/NAPS 0.88 0.72 1.22 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