[PROTON] YoY Quarter Result on 31-Mar-2005 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -145.32%
YoY- -133.5%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,717,418 1,256,377 1,784,206 2,231,519 1,447,985 2,005,713 2,608,690 -6.72%
PBT 175,182 -10,101 90,874 -202,091 223,270 257,245 526,506 -16.74%
Tax 42,288 11,016 35,990 138,225 -32,635 18,442 -165,532 -
NP 217,470 915 126,864 -63,866 190,635 275,687 360,974 -8.09%
-
NP to SH 217,470 915 126,864 -63,866 190,635 275,687 360,974 -8.09%
-
Tax Rate -24.14% - -39.60% - 14.62% -7.17% 31.44% -
Total Cost 1,499,948 1,255,462 1,657,342 2,295,385 1,257,350 1,730,026 2,247,716 -6.51%
-
Net Worth 4,947,969 4,345,880 5,861,022 5,492,061 5,532,417 4,945,250 4,048,813 3.39%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - 65,936 43,418 -
Div Payout % - - - - - 23.92% 12.03% -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 4,947,969 4,345,880 5,861,022 5,492,061 5,532,417 4,945,250 4,048,813 3.39%
NOSH 549,774 456,499 548,271 549,206 548,850 549,472 542,736 0.21%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 12.66% 0.07% 7.11% -2.86% 13.17% 13.75% 13.84% -
ROE 4.40% 0.02% 2.16% -1.16% 3.45% 5.57% 8.92% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 312.39 275.22 325.42 406.32 263.82 365.03 480.66 -6.92%
EPS 39.60 0.20 23.10 -11.60 34.70 50.20 66.51 -8.27%
DPS 0.00 0.00 0.00 0.00 0.00 12.00 8.00 -
NAPS 9.00 9.52 10.69 10.00 10.08 9.00 7.46 3.17%
Adjusted Per Share Value based on latest NOSH - 549,206
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 313.48 229.33 325.67 407.32 264.30 366.10 476.16 -6.72%
EPS 39.69 0.17 23.16 -11.66 34.80 50.32 65.89 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 12.04 7.93 -
NAPS 9.0315 7.9325 10.6981 10.0246 10.0983 9.0265 7.3903 3.39%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 3.86 6.65 5.70 7.80 9.85 8.00 0.00 -
P/RPS 1.24 2.42 1.75 1.92 3.73 2.19 0.00 -
P/EPS 9.76 3,317.73 24.63 -67.07 28.36 15.94 0.00 -
EY 10.25 0.03 4.06 -1.49 3.53 6.27 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 0.43 0.70 0.53 0.78 0.98 0.89 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 26/05/08 31/05/07 30/05/06 31/05/05 25/05/04 27/05/03 29/05/02 -
Price 3.74 5.35 5.70 7.10 7.95 7.35 0.00 -
P/RPS 1.20 1.94 1.75 1.75 3.01 2.01 0.00 -
P/EPS 9.45 2,669.15 24.63 -61.06 22.89 14.65 0.00 -
EY 10.58 0.04 4.06 -1.64 4.37 6.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 0.42 0.56 0.53 0.71 0.79 0.82 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