[PROTON] QoQ Quarter Result on 30-Jun-2003 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -42.65%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,447,985 1,367,746 1,695,000 1,943,888 2,005,713 1,924,413 2,560,907 -31.59%
PBT 223,270 -51,485 228,677 187,308 257,245 198,990 443,471 -36.68%
Tax -32,635 8,516 -25,301 -29,192 18,442 -2,023 -98,190 -51.98%
NP 190,635 -42,969 203,376 158,116 275,687 196,967 345,281 -32.67%
-
NP to SH 190,635 -42,969 203,376 158,116 275,687 196,967 345,281 -32.67%
-
Tax Rate 14.62% - 11.06% 15.59% -7.17% 1.02% 22.14% -
Total Cost 1,257,350 1,410,715 1,491,624 1,785,772 1,730,026 1,727,446 2,215,626 -31.43%
-
Net Worth 5,532,417 5,321,545 5,386,715 5,243,082 4,945,250 4,773,294 4,665,959 12.01%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 27,483 - 65,936 - 43,914 -
Div Payout % - - 13.51% - 23.92% - 12.72% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 5,532,417 5,321,545 5,386,715 5,243,082 4,945,250 4,773,294 4,665,959 12.01%
NOSH 548,850 550,884 549,664 549,013 549,472 548,654 548,936 -0.01%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 13.17% -3.14% 12.00% 8.13% 13.75% 10.24% 13.48% -
ROE 3.45% -0.81% 3.78% 3.02% 5.57% 4.13% 7.40% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 263.82 248.28 308.37 354.07 365.03 350.75 466.52 -31.59%
EPS 34.70 -7.80 37.00 28.80 50.20 35.90 62.90 -32.71%
DPS 0.00 0.00 5.00 0.00 12.00 0.00 8.00 -
NAPS 10.08 9.66 9.80 9.55 9.00 8.70 8.50 12.02%
Adjusted Per Share Value based on latest NOSH - 549,013
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 264.30 249.65 309.39 354.82 366.10 351.26 467.44 -31.59%
EPS 34.80 -7.84 37.12 28.86 50.32 35.95 63.02 -32.66%
DPS 0.00 0.00 5.02 0.00 12.04 0.00 8.02 -
NAPS 10.0983 9.7134 9.8323 9.5702 9.0265 8.7127 8.5167 12.01%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 9.85 8.45 7.10 8.10 8.00 0.00 0.00 -
P/RPS 3.73 3.40 2.30 2.29 2.19 0.00 0.00 -
P/EPS 28.36 -108.33 19.19 28.13 15.94 0.00 0.00 -
EY 3.53 -0.92 5.21 3.56 6.27 0.00 0.00 -
DY 0.00 0.00 0.70 0.00 1.50 0.00 0.00 -
P/NAPS 0.98 0.87 0.72 0.85 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 19/11/03 29/08/03 27/05/03 24/02/03 11/11/02 -
Price 7.95 9.65 8.30 7.70 7.35 8.10 0.00 -
P/RPS 3.01 3.89 2.69 2.17 2.01 2.31 0.00 -
P/EPS 22.89 -123.72 22.43 26.74 14.65 22.56 0.00 -
EY 4.37 -0.81 4.46 3.74 6.83 4.43 0.00 -
DY 0.00 0.00 0.60 0.00 1.63 0.00 0.00 -
P/NAPS 0.79 1.00 0.85 0.81 0.82 0.93 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