[PROTON] QoQ Quarter Result on 31-Dec-2004 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -29.15%
YoY- 427.97%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,804,535 2,054,296 2,231,519 2,102,121 2,228,431 1,921,224 1,447,985 15.79%
PBT -161,785 -7,361 -202,091 175,159 240,985 198,262 223,270 -
Tax 7,446 -5,300 138,225 -34,235 -42,068 -31,795 -32,635 -
NP -154,339 -12,661 -63,866 140,924 198,917 166,467 190,635 -
-
NP to SH -154,334 -12,352 -63,866 140,924 198,917 166,467 190,635 -
-
Tax Rate - - - 19.55% 17.46% 16.04% 14.62% -
Total Cost 1,958,874 2,066,957 2,295,385 1,961,197 2,029,514 1,754,757 1,257,350 34.35%
-
Net Worth 5,618,636 5,957,032 5,492,061 4,933,928 5,819,146 5,697,237 5,532,417 1.03%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - 82,424 82,409 - -
Div Payout % - - - - 41.44% 49.50% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 5,618,636 5,957,032 5,492,061 4,933,928 5,819,146 5,697,237 5,532,417 1.03%
NOSH 549,231 561,454 549,206 548,214 549,494 549,396 548,850 0.04%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -8.55% -0.62% -2.86% 6.70% 8.93% 8.66% 13.17% -
ROE -2.75% -0.21% -1.16% 2.86% 3.42% 2.92% 3.45% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 328.56 365.89 406.32 383.45 405.54 349.70 263.82 15.73%
EPS -28.10 -2.30 -11.60 25.70 36.20 30.30 34.70 -
DPS 0.00 0.00 0.00 0.00 15.00 15.00 0.00 -
NAPS 10.23 10.61 10.00 9.00 10.59 10.37 10.08 0.98%
Adjusted Per Share Value based on latest NOSH - 548,214
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 329.38 374.97 407.32 383.70 406.75 350.68 264.30 15.79%
EPS -28.17 -2.25 -11.66 25.72 36.31 30.39 34.80 -
DPS 0.00 0.00 0.00 0.00 15.04 15.04 0.00 -
NAPS 10.2557 10.8733 10.0246 9.0059 10.6216 10.3991 10.0983 1.03%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 8.25 7.05 7.80 9.00 8.20 8.00 9.85 -
P/RPS 2.51 1.93 1.92 2.35 2.02 2.29 3.73 -23.19%
P/EPS -29.36 -320.45 -67.07 35.01 22.65 26.40 28.36 -
EY -3.41 -0.31 -1.49 2.86 4.41 3.79 3.53 -
DY 0.00 0.00 0.00 0.00 1.83 1.88 0.00 -
P/NAPS 0.81 0.66 0.78 1.00 0.77 0.77 0.98 -11.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 25/02/05 30/11/04 26/08/04 25/05/04 -
Price 7.40 8.85 7.10 8.40 9.10 7.75 7.95 -
P/RPS 2.25 2.42 1.75 2.19 2.24 2.22 3.01 -17.62%
P/EPS -26.33 -402.27 -61.06 32.68 25.14 25.58 22.89 -
EY -3.80 -0.25 -1.64 3.06 3.98 3.91 4.37 -
DY 0.00 0.00 0.00 0.00 1.65 1.94 0.00 -
P/NAPS 0.72 0.83 0.71 0.93 0.86 0.75 0.79 -5.99%

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