[PRTASCO] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[PRTASCO] PROTASCO BHD
Announcement Date
20-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 10.25%
YoY- 882.26%
Quarter Report
Latest QR
Upcoming QR
PRTASCO's Result
PRTASCO's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 533,456 471,590 542,351 707,222 66,214 68.41%
PBT 87,771 65,443 84,911 108,037 10,135 71.48%
Tax -29,161 -19,506 -37,771 -48,630 -4,087 63.38%
NP 58,610 45,937 47,140 59,407 6,048 76.36%
-
NP to SH 30,047 30,860 42,658 59,407 6,048 49.25%
-
Tax Rate 33.22% 29.81% 44.48% 45.01% 40.33% -
Total Cost 474,846 425,653 495,211 647,815 60,166 67.55%
-
Net Worth 315,500 307,963 301,987 290,798 54,418 55.12%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 32,875 6,903 6,908 17,275 - -
Div Payout % 109.41% 22.37% 16.20% 29.08% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 315,500 307,963 301,987 290,798 54,418 55.12%
NOSH 298,430 299,867 300,186 299,792 68,883 44.23%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.99% 9.74% 8.69% 8.40% 9.13% -
ROE 9.52% 10.02% 14.13% 20.43% 11.11% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 178.75 157.27 180.67 235.90 96.12 16.76%
EPS 10.07 10.29 14.21 19.82 8.78 3.48%
DPS 11.00 2.30 2.30 5.76 0.00 -
NAPS 1.0572 1.027 1.006 0.97 0.79 7.55%
Adjusted Per Share Value based on latest NOSH - 299,792
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 107.68 95.20 109.48 142.76 13.37 68.40%
EPS 6.07 6.23 8.61 11.99 1.22 49.30%
DPS 6.64 1.39 1.39 3.49 0.00 -
NAPS 0.6369 0.6217 0.6096 0.587 0.1098 55.14%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 1.05 0.92 0.95 1.41 0.00 -
P/RPS 0.59 0.58 0.53 0.60 0.00 -
P/EPS 10.43 8.94 6.69 7.12 0.00 -
EY 9.59 11.19 14.96 14.05 0.00 -
DY 10.48 2.50 2.42 4.09 0.00 -
P/NAPS 0.99 0.90 0.94 1.45 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/08/07 29/08/06 29/08/05 20/08/04 - -
Price 0.95 0.90 0.72 1.18 0.00 -
P/RPS 0.53 0.57 0.40 0.50 0.00 -
P/EPS 9.44 8.75 5.07 5.95 0.00 -
EY 10.60 11.43 19.74 16.79 0.00 -
DY 11.58 2.56 3.19 4.88 0.00 -
P/NAPS 0.90 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