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

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -121.13%
YoY- -121.82%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
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 962,273 2,153,895 2,102,121 1,367,746 1,924,413 2,401,665 2,030,322 -11.69%
PBT -272,012 96,258 175,159 -51,485 198,990 430,479 76,689 -
Tax -9,443 -9,728 -34,235 8,516 -2,023 -52,233 -31,721 -18.27%
NP -281,455 86,530 140,924 -42,969 196,967 378,246 44,968 -
-
NP to SH -281,455 86,512 140,924 -42,969 196,967 378,246 44,968 -
-
Tax Rate - 10.11% 19.55% - 1.02% 12.13% 41.36% -
Total Cost 1,243,728 2,067,365 1,961,197 1,410,715 1,727,446 2,023,419 1,985,354 -7.49%
-
Net Worth 5,227,806 5,699,936 4,933,928 5,321,545 4,773,294 3,723,299 2,831,519 10.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 5,227,806 5,699,936 4,933,928 5,321,545 4,773,294 3,723,299 2,831,519 10.75%
NOSH 549,716 547,544 548,214 550,884 548,654 542,755 542,436 0.22%
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 -29.25% 4.02% 6.70% -3.14% 10.24% 15.75% 2.21% -
ROE -5.38% 1.52% 2.86% -0.81% 4.13% 10.16% 1.59% -
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 175.05 393.37 383.45 248.28 350.75 442.50 374.30 -11.89%
EPS -51.20 15.80 25.70 -7.80 35.90 69.69 8.29 -
DPS 0.00 0.00 0.00 0.00 0.00 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 175.64 393.15 383.70 249.65 351.26 438.37 370.59 -11.69%
EPS -51.37 15.79 25.72 -7.84 35.95 69.04 8.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.5423 10.4041 9.0059 9.7134 8.7127 6.7961 5.1684 10.75%
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 3.77 1.67 2.35 3.40 0.00 0.00 0.00 -
P/EPS -12.89 41.46 35.01 -108.33 0.00 0.00 0.00 -
EY -7.76 2.41 2.86 -0.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 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 4.17 1.32 2.19 3.89 2.31 0.00 0.00 -
P/EPS -14.26 32.91 32.68 -123.72 22.56 0.00 0.00 -
EY -7.01 3.04 3.06 -0.81 4.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 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