[PROTON] YoY 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 1,454,945 962,273 2,153,895 2,102,121 1,367,746 1,924,413 2,401,665 -8.01%
PBT 11,030 -272,012 96,258 175,159 -51,485 198,990 430,479 -45.68%
Tax -701 -9,443 -9,728 -34,235 8,516 -2,023 -52,233 -51.23%
NP 10,329 -281,455 86,530 140,924 -42,969 196,967 378,246 -45.10%
-
NP to SH 10,329 -281,455 86,512 140,924 -42,969 196,967 378,246 -45.10%
-
Tax Rate 6.36% - 10.11% 19.55% - 1.02% 12.13% -
Total Cost 1,444,616 1,243,728 2,067,365 1,961,197 1,410,715 1,727,446 2,023,419 -5.45%
-
Net Worth 5,148,191 5,227,806 5,699,936 4,933,928 5,321,545 4,773,294 3,723,299 5.54%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 5,148,191 5,227,806 5,699,936 4,933,928 5,321,545 4,773,294 3,723,299 5.54%
NOSH 543,631 549,716 547,544 548,214 550,884 548,654 542,755 0.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 0.71% -29.25% 4.02% 6.70% -3.14% 10.24% 15.75% -
ROE 0.20% -5.38% 1.52% 2.86% -0.81% 4.13% 10.16% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 267.63 175.05 393.37 383.45 248.28 350.75 442.50 -8.03%
EPS 1.90 -51.20 15.80 25.70 -7.80 35.90 69.69 -45.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.47 9.51 10.41 9.00 9.66 8.70 6.86 5.51%
Adjusted Per Share Value based on latest NOSH - 548,214
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 265.57 175.64 393.15 383.70 249.65 351.26 438.37 -8.01%
EPS 1.89 -51.37 15.79 25.72 -7.84 35.95 69.04 -45.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.397 9.5423 10.4041 9.0059 9.7134 8.7127 6.7961 5.54%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 3.68 6.60 6.55 9.00 8.45 0.00 0.00 -
P/RPS 1.38 3.77 1.67 2.35 3.40 0.00 0.00 -
P/EPS 193.68 -12.89 41.46 35.01 -108.33 0.00 0.00 -
EY 0.52 -7.76 2.41 2.86 -0.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.69 0.63 1.00 0.87 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 27/02/07 27/02/06 25/02/05 27/02/04 24/02/03 18/02/02 -
Price 4.12 7.30 5.20 8.40 9.65 8.10 0.00 -
P/RPS 1.54 4.17 1.32 2.19 3.89 2.31 0.00 -
P/EPS 216.84 -14.26 32.91 32.68 -123.72 22.56 0.00 -
EY 0.46 -7.01 3.04 3.06 -0.81 4.43 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.77 0.50 0.93 1.00 0.93 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