[PROTON] YoY Cumulative Quarter Result on 30-Sep-2002 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
11-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 119.23%
YoY- 65.84%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 3,858,831 4,149,655 3,638,888 5,337,870 5,297,308 3,790,394 3,137,559 -0.21%
PBT -169,146 439,247 415,986 836,373 554,835 101,024 24,744 -
Tax 2,146 -73,863 -54,494 -201,502 -172,023 -46,689 -22,901 -
NP -167,000 365,384 361,492 634,871 382,812 54,335 1,843 -
-
NP to SH -166,686 365,384 361,492 634,871 382,812 54,335 1,843 -
-
Tax Rate - 16.82% 13.10% 24.09% 31.00% 46.22% 92.55% -
Total Cost 4,025,831 3,784,271 3,277,396 4,702,999 4,914,496 3,736,059 3,135,716 -0.26%
-
Net Worth 5,627,715 5,818,671 5,383,923 4,656,085 3,337,530 2,817,169 3,080,881 -0.63%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - 82,417 27,468 43,821 37,988 - - -
Div Payout % - 22.56% 7.60% 6.90% 9.92% - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 5,627,715 5,818,671 5,383,923 4,656,085 3,337,530 2,817,169 3,080,881 -0.63%
NOSH 550,118 549,449 549,379 547,774 542,687 542,807 614,333 0.11%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -4.33% 8.81% 9.93% 11.89% 7.23% 1.43% 0.06% -
ROE -2.96% 6.28% 6.71% 13.64% 11.47% 1.93% 0.06% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 701.45 755.24 662.36 974.46 976.12 698.29 510.73 -0.33%
EPS -30.40 66.50 65.80 115.90 70.54 10.01 0.30 -
DPS 0.00 15.00 5.00 8.00 7.00 0.00 0.00 -
NAPS 10.23 10.59 9.80 8.50 6.15 5.19 5.015 -0.75%
Adjusted Per Share Value based on latest NOSH - 548,936
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 704.35 757.43 664.20 974.32 966.91 691.86 572.70 -0.21%
EPS -30.43 66.69 65.98 115.88 69.87 9.92 0.34 -
DPS 0.00 15.04 5.01 8.00 6.93 0.00 0.00 -
NAPS 10.2722 10.6208 9.8272 8.4987 6.092 5.1422 5.6235 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 8.25 8.20 7.10 0.00 0.00 0.00 0.00 -
P/RPS 1.18 1.09 1.07 0.00 0.00 0.00 0.00 -100.00%
P/EPS -27.23 12.33 10.79 0.00 0.00 0.00 0.00 -100.00%
EY -3.67 8.11 9.27 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.83 0.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.77 0.72 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 30/11/04 19/11/03 11/11/02 19/11/01 30/11/00 23/11/99 -
Price 7.40 9.10 8.30 0.00 0.00 0.00 0.00 -
P/RPS 1.05 1.20 1.25 0.00 0.00 0.00 0.00 -100.00%
P/EPS -24.42 13.68 12.61 0.00 0.00 0.00 0.00 -100.00%
EY -4.09 7.31 7.93 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.65 0.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.86 0.85 0.00 0.00 0.00 0.00 -100.00%

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