[PROTON] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -41.26%
YoY- -61.71%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 4,873,952 8,016,968 8,335,701 6,675,512 9,683,044 10,265,297 7,760,954 -7.45%
PBT -810,704 -97,184 819,208 486,000 1,120,490 1,313,752 236,950 -
Tax 23,440 -10,109 -144,130 -61,304 -11,374 -299,008 -104,546 -
NP -787,264 -107,293 675,077 424,696 1,109,116 1,014,744 132,404 -
-
NP to SH -787,264 -106,898 675,077 424,696 1,109,116 1,014,744 132,404 -
-
Tax Rate - - 17.59% 12.61% 1.02% 22.76% 44.12% -
Total Cost 5,661,216 8,124,261 7,660,624 6,250,816 8,573,928 9,250,553 7,628,550 -4.84%
-
Net Worth 5,223,405 5,716,515 4,942,245 5,305,038 4,770,587 3,723,067 2,832,577 10.73%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 109,827 36,611 58,489 - - -
Div Payout % - - 16.27% 8.62% 5.27% - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 5,223,405 5,716,515 4,942,245 5,305,038 4,770,587 3,723,067 2,832,577 10.73%
NOSH 549,253 549,136 549,138 549,175 548,343 542,721 542,639 0.20%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -16.15% -1.34% 8.10% 6.36% 11.45% 9.89% 1.71% -
ROE -15.07% -1.87% 13.66% 8.01% 23.25% 27.26% 4.67% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 887.38 1,459.92 1,517.96 1,215.55 1,765.87 1,891.45 1,430.22 -7.64%
EPS -143.33 -19.60 122.93 77.33 202.27 186.97 24.40 -
DPS 0.00 0.00 20.00 6.67 10.67 0.00 0.00 -
NAPS 9.51 10.41 9.00 9.66 8.70 6.86 5.22 10.50%
Adjusted Per Share Value based on latest NOSH - 550,884
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 889.64 1,463.33 1,521.51 1,218.48 1,767.44 1,873.72 1,416.60 -7.45%
EPS -143.70 -19.51 123.22 77.52 202.45 185.22 24.17 -
DPS 0.00 0.00 20.05 6.68 10.68 0.00 0.00 -
NAPS 9.5342 10.4343 9.021 9.6833 8.7077 6.7957 5.1703 10.73%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 6.60 6.55 9.00 8.45 0.00 0.00 0.00 -
P/RPS 0.74 0.45 0.59 0.70 0.00 0.00 0.00 -
P/EPS -4.60 -33.65 7.32 10.93 0.00 0.00 0.00 -
EY -21.72 -2.97 13.66 9.15 0.00 0.00 0.00 -
DY 0.00 0.00 2.22 0.79 0.00 0.00 0.00 -
P/NAPS 0.69 0.63 1.00 0.87 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 27/02/06 25/02/05 27/02/04 24/02/03 18/02/02 05/02/01 -
Price 7.30 5.20 8.40 9.65 8.10 0.00 0.00 -
P/RPS 0.82 0.36 0.55 0.79 0.46 0.00 0.00 -
P/EPS -5.09 -26.71 6.83 12.48 4.00 0.00 0.00 -
EY -19.63 -3.74 14.63 8.01 24.97 0.00 0.00 -
DY 0.00 0.00 2.38 0.69 1.32 0.00 0.00 -
P/NAPS 0.77 0.50 0.93 1.00 0.93 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