[PROTON] QoQ Quarter Result on 30-Jun-2004 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- -12.68%
YoY- 5.28%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 2,231,519 2,102,121 2,228,431 1,921,224 1,447,985 1,367,746 1,695,000 20.10%
PBT -202,091 175,159 240,985 198,262 223,270 -51,485 228,677 -
Tax 138,225 -34,235 -42,068 -31,795 -32,635 8,516 -25,301 -
NP -63,866 140,924 198,917 166,467 190,635 -42,969 203,376 -
-
NP to SH -63,866 140,924 198,917 166,467 190,635 -42,969 203,376 -
-
Tax Rate - 19.55% 17.46% 16.04% 14.62% - 11.06% -
Total Cost 2,295,385 1,961,197 2,029,514 1,754,757 1,257,350 1,410,715 1,491,624 33.25%
-
Net Worth 5,492,061 4,933,928 5,819,146 5,697,237 5,532,417 5,321,545 5,386,715 1.29%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 82,424 82,409 - - 27,483 -
Div Payout % - - 41.44% 49.50% - - 13.51% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 5,492,061 4,933,928 5,819,146 5,697,237 5,532,417 5,321,545 5,386,715 1.29%
NOSH 549,206 548,214 549,494 549,396 548,850 550,884 549,664 -0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.86% 6.70% 8.93% 8.66% 13.17% -3.14% 12.00% -
ROE -1.16% 2.86% 3.42% 2.92% 3.45% -0.81% 3.78% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 406.32 383.45 405.54 349.70 263.82 248.28 308.37 20.16%
EPS -11.60 25.70 36.20 30.30 34.70 -7.80 37.00 -
DPS 0.00 0.00 15.00 15.00 0.00 0.00 5.00 -
NAPS 10.00 9.00 10.59 10.37 10.08 9.66 9.80 1.35%
Adjusted Per Share Value based on latest NOSH - 549,396
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 407.32 383.70 406.75 350.68 264.30 249.65 309.39 20.10%
EPS -11.66 25.72 36.31 30.39 34.80 -7.84 37.12 -
DPS 0.00 0.00 15.04 15.04 0.00 0.00 5.02 -
NAPS 10.0246 9.0059 10.6216 10.3991 10.0983 9.7134 9.8323 1.29%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 7.80 9.00 8.20 8.00 9.85 8.45 7.10 -
P/RPS 1.92 2.35 2.02 2.29 3.73 3.40 2.30 -11.33%
P/EPS -67.07 35.01 22.65 26.40 28.36 -108.33 19.19 -
EY -1.49 2.86 4.41 3.79 3.53 -0.92 5.21 -
DY 0.00 0.00 1.83 1.88 0.00 0.00 0.70 -
P/NAPS 0.78 1.00 0.77 0.77 0.98 0.87 0.72 5.47%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 25/02/05 30/11/04 26/08/04 25/05/04 27/02/04 19/11/03 -
Price 7.10 8.40 9.10 7.75 7.95 9.65 8.30 -
P/RPS 1.75 2.19 2.24 2.22 3.01 3.89 2.69 -24.90%
P/EPS -61.06 32.68 25.14 25.58 22.89 -123.72 22.43 -
EY -1.64 3.06 3.98 3.91 4.37 -0.81 4.46 -
DY 0.00 0.00 1.65 1.94 0.00 0.00 0.60 -
P/NAPS 0.71 0.93 0.86 0.75 0.79 1.00 0.85 -11.29%

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