[PROTON] QoQ Annualized Quarter Result on 31-Dec-2000 [#3]

Announcement Date
05-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 21.84%
YoY- 612.93%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 10,594,616 9,628,316 8,301,238 7,760,954 7,580,788 7,194,704 6,496,724 38.50%
PBT 1,109,670 806,936 378,297 236,950 202,048 9,644 141,318 294.56%
Tax -344,046 -223,360 -80,644 -104,546 -93,378 -9,644 -70,724 186.82%
NP 765,624 583,576 297,653 132,404 108,670 0 70,594 389.25%
-
NP to SH 765,624 583,576 297,653 132,404 108,670 -30,868 70,594 389.25%
-
Tax Rate 31.00% 27.68% 21.32% 44.12% 46.22% 100.00% 50.05% -
Total Cost 9,828,992 9,044,740 8,003,585 7,628,550 7,472,118 7,194,704 6,426,130 32.71%
-
Net Worth 3,337,530 3,158,865 3,049,790 2,832,577 2,817,169 2,771,598 2,772,232 13.15%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 75,976 - - - - - - -
Div Payout % 9.92% - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 3,337,530 3,158,865 3,049,790 2,832,577 2,817,169 2,771,598 2,772,232 13.15%
NOSH 542,687 542,760 542,667 542,639 542,807 543,450 542,511 0.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 7.23% 6.06% 3.59% 1.71% 1.43% 0.00% 1.09% -
ROE 22.94% 18.47% 9.76% 4.67% 3.86% -1.11% 2.55% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,952.25 1,773.95 1,529.71 1,430.22 1,396.59 1,323.89 1,197.53 38.47%
EPS 141.08 107.52 54.85 24.40 20.02 -5.68 13.01 389.21%
DPS 14.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.15 5.82 5.62 5.22 5.19 5.10 5.11 13.13%
Adjusted Per Share Value based on latest NOSH - 542,436
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 1,933.83 1,757.45 1,515.22 1,416.60 1,383.72 1,313.24 1,185.84 38.50%
EPS 139.75 106.52 54.33 24.17 19.84 -5.63 12.89 389.14%
DPS 13.87 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.092 5.7659 5.5668 5.1703 5.1422 5.059 5.0601 13.15%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 19/11/01 24/07/01 25/05/01 05/02/01 30/11/00 25/07/00 25/05/00 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 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