[PROTON] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -12.61%
YoY- -13.26%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 6,012,726 3,858,831 2,054,296 8,483,295 6,251,776 4,149,655 1,921,224 113.51%
PBT -72,888 -169,146 -7,361 412,315 614,406 439,247 198,262 -
Tax -7,582 2,146 -5,300 30,127 -108,098 -73,863 -31,795 -61.44%
NP -80,470 -167,000 -12,661 442,442 506,308 365,384 166,467 -
-
NP to SH -80,174 -166,686 -12,352 442,442 506,308 365,384 166,467 -
-
Tax Rate - - - -7.31% 17.59% 16.82% 16.04% -
Total Cost 6,093,196 4,025,831 2,066,957 8,040,853 5,745,468 3,784,271 1,754,757 128.78%
-
Net Worth 5,716,515 5,627,715 5,957,032 5,859,595 4,942,245 5,818,671 5,697,237 0.22%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - 192,207 82,370 82,417 82,409 -
Div Payout % - - - 43.44% 16.27% 22.56% 49.50% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 5,716,515 5,627,715 5,957,032 5,859,595 4,942,245 5,818,671 5,697,237 0.22%
NOSH 549,136 550,118 561,454 549,165 549,138 549,449 549,396 -0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -1.34% -4.33% -0.62% 5.22% 8.10% 8.81% 8.66% -
ROE -1.40% -2.96% -0.21% 7.55% 10.24% 6.28% 2.92% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,094.94 701.45 365.89 1,544.76 1,138.47 755.24 349.70 113.57%
EPS -14.70 -30.40 -2.30 80.60 92.20 66.50 30.30 -
DPS 0.00 0.00 0.00 35.00 15.00 15.00 15.00 -
NAPS 10.41 10.23 10.61 10.67 9.00 10.59 10.37 0.25%
Adjusted Per Share Value based on latest NOSH - 549,206
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,097.50 704.35 374.97 1,548.45 1,141.13 757.43 350.68 113.51%
EPS -14.63 -30.43 -2.25 80.76 92.42 66.69 30.39 -
DPS 0.00 0.00 0.00 35.08 15.04 15.04 15.04 -
NAPS 10.4343 10.2722 10.8733 10.6955 9.021 10.6208 10.3991 0.22%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 6.55 8.25 7.05 7.80 9.00 8.20 8.00 -
P/RPS 0.60 1.18 1.93 0.50 0.79 1.09 2.29 -58.95%
P/EPS -44.86 -27.23 -320.45 9.68 9.76 12.33 26.40 -
EY -2.23 -3.67 -0.31 10.33 10.24 8.11 3.79 -
DY 0.00 0.00 0.00 4.49 1.67 1.83 1.88 -
P/NAPS 0.63 0.81 0.66 0.73 1.00 0.77 0.77 -12.48%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 29/11/05 30/08/05 31/05/05 25/02/05 30/11/04 26/08/04 -
Price 5.20 7.40 8.85 7.10 8.40 9.10 7.75 -
P/RPS 0.47 1.05 2.42 0.46 0.74 1.20 2.22 -64.37%
P/EPS -35.62 -24.42 -402.27 8.81 9.11 13.68 25.58 -
EY -2.81 -4.09 -0.25 11.35 10.98 7.31 3.91 -
DY 0.00 0.00 0.00 4.93 1.79 1.65 1.94 -
P/NAPS 0.50 0.72 0.83 0.67 0.93 0.86 0.75 -23.62%

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