[PROTON] YoY TTM Result on 30-Jun-2002 [#1]

Announcement Date
29-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 12.81%
YoY- 180.48%
Quarter Report
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 8,616,367 6,431,955 8,434,921 10,677,547 8,909,641 6,746,398 0 -100.00%
PBT 206,692 598,724 1,087,014 1,702,987 577,620 140,198 0 -100.00%
Tax 56,622 -81,215 -110,963 -437,261 -126,356 -43,170 0 -100.00%
NP 263,314 517,509 976,051 1,265,726 451,264 97,028 0 -100.00%
-
NP to SH 263,623 517,509 976,051 1,265,726 451,264 68,108 0 -100.00%
-
Tax Rate -27.39% 13.56% 10.21% 25.68% 21.88% 30.79% - -
Total Cost 8,353,053 5,914,446 7,458,870 9,411,821 8,458,377 6,649,370 0 -100.00%
-
Net Worth 5,957,032 5,697,237 5,243,082 4,376,618 3,158,865 2,771,598 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 82,424 109,892 109,851 81,412 13,572 10,883 - -100.00%
Div Payout % 31.27% 21.23% 11.25% 6.43% 3.01% 15.98% - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 5,957,032 5,697,237 5,243,082 4,376,618 3,158,865 2,771,598 0 -100.00%
NOSH 561,454 549,396 549,013 546,394 542,760 543,450 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 3.06% 8.05% 11.57% 11.85% 5.06% 1.44% 0.00% -
ROE 4.43% 9.08% 18.62% 28.92% 14.29% 2.46% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1,534.65 1,170.73 1,536.38 1,954.18 1,641.54 1,241.40 0.00 -100.00%
EPS 46.95 94.20 177.78 231.65 83.14 12.53 0.00 -100.00%
DPS 14.68 20.00 20.00 15.00 2.50 2.00 0.00 -100.00%
NAPS 10.61 10.37 9.55 8.01 5.82 5.10 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 546,394
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 1,572.74 1,174.02 1,539.62 1,948.97 1,626.27 1,231.42 0.00 -100.00%
EPS 48.12 94.46 178.16 231.03 82.37 12.43 0.00 -100.00%
DPS 15.04 20.06 20.05 14.86 2.48 1.99 0.00 -100.00%
NAPS 10.8733 10.3991 9.5702 7.9886 5.7659 5.059 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/06/05 30/06/04 30/06/03 - - - - -
Price 7.05 8.00 8.10 0.00 0.00 0.00 0.00 -
P/RPS 0.46 0.68 0.53 0.00 0.00 0.00 0.00 -100.00%
P/EPS 15.01 8.49 4.56 0.00 0.00 0.00 0.00 -100.00%
EY 6.66 11.77 21.95 0.00 0.00 0.00 0.00 -100.00%
DY 2.08 2.50 2.47 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.66 0.77 0.85 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 30/08/05 26/08/04 29/08/03 29/07/02 24/07/01 25/07/00 - -
Price 8.85 7.75 7.70 0.00 0.00 0.00 0.00 -
P/RPS 0.58 0.66 0.50 0.00 0.00 0.00 0.00 -100.00%
P/EPS 18.85 8.23 4.33 0.00 0.00 0.00 0.00 -100.00%
EY 5.31 12.15 23.09 0.00 0.00 0.00 0.00 -100.00%
DY 1.66 2.58 2.60 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.83 0.75 0.81 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