[PROTON] YoY Annualized 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- -42.89%
YoY- -45.4%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 5,673,520 8,217,184 7,684,896 7,775,552 11,107,852 9,628,316 7,194,704 -3.87%
PBT -382,144 -29,444 793,048 749,232 1,571,604 806,936 9,644 -
Tax 147,548 -21,200 -127,180 -116,768 -413,248 -223,360 -9,644 -
NP -234,596 -50,644 665,868 632,464 1,158,356 583,576 0 -
-
NP to SH -234,596 -49,408 665,868 632,464 1,158,356 583,576 -30,868 40.19%
-
Tax Rate - - 16.04% 15.59% 26.29% 27.68% 100.00% -
Total Cost 5,908,116 8,267,828 7,019,028 7,143,088 9,949,496 9,044,740 7,194,704 -3.22%
-
Net Worth 5,782,681 5,957,032 5,697,237 5,243,082 4,376,618 3,158,865 2,771,598 13.03%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - 329,637 - - - - -
Div Payout % - - 49.50% - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 5,782,681 5,957,032 5,697,237 5,243,082 4,376,618 3,158,865 2,771,598 13.03%
NOSH 548,121 561,454 549,396 549,013 546,394 542,760 543,450 0.14%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -4.13% -0.62% 8.66% 8.13% 10.43% 6.06% 0.00% -
ROE -4.06% -0.83% 11.69% 12.06% 26.47% 18.47% -1.11% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,035.08 1,463.55 1,398.79 1,416.28 2,032.94 1,773.95 1,323.89 -4.01%
EPS -42.80 -9.20 121.20 115.20 212.00 107.52 -5.68 39.99%
DPS 0.00 0.00 60.00 0.00 0.00 0.00 0.00 -
NAPS 10.55 10.61 10.37 9.55 8.01 5.82 5.10 12.87%
Adjusted Per Share Value based on latest NOSH - 549,013
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 1,035.58 1,499.88 1,402.72 1,419.27 2,027.51 1,757.45 1,313.24 -3.87%
EPS -42.82 -9.02 121.54 115.44 211.43 106.52 -5.63 40.21%
DPS 0.00 0.00 60.17 0.00 0.00 0.00 0.00 -
NAPS 10.5551 10.8733 10.3991 9.5702 7.9886 5.7659 5.059 13.03%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 5.20 7.05 8.00 8.10 0.00 0.00 0.00 -
P/RPS 0.50 0.48 0.57 0.57 0.00 0.00 0.00 -
P/EPS -12.15 -80.11 6.60 7.03 0.00 0.00 0.00 -
EY -8.23 -1.25 15.15 14.22 0.00 0.00 0.00 -
DY 0.00 0.00 7.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.66 0.77 0.85 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 26/08/04 29/08/03 29/07/02 24/07/01 25/07/00 -
Price 4.80 8.85 7.75 7.70 0.00 0.00 0.00 -
P/RPS 0.46 0.60 0.55 0.54 0.00 0.00 0.00 -
P/EPS -11.21 -100.57 6.39 6.68 0.00 0.00 0.00 -
EY -8.92 -0.99 15.64 14.96 0.00 0.00 0.00 -
DY 0.00 0.00 7.74 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.83 0.75 0.81 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