[PROTON] QoQ Annualized 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- -7.62%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 7,717,662 8,217,184 8,483,295 8,335,701 8,299,310 7,684,896 6,361,233 13.73%
PBT -338,292 -29,444 412,315 819,208 878,494 793,048 576,415 -
Tax 4,292 -21,200 30,127 -144,130 -147,726 -127,180 -66,344 -
NP -334,000 -50,644 442,442 675,077 730,768 665,868 510,071 -
-
NP to SH -333,372 -49,408 442,442 675,077 730,768 665,868 510,071 -
-
Tax Rate - - -7.31% 17.59% 16.82% 16.04% 11.51% -
Total Cost 8,051,662 8,267,828 8,040,853 7,660,624 7,568,542 7,019,028 5,851,162 23.69%
-
Net Worth 5,627,715 5,957,032 5,859,595 4,942,245 5,818,671 5,697,237 5,534,462 1.11%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 192,207 109,827 164,834 329,637 27,452 -
Div Payout % - - 43.44% 16.27% 22.56% 49.50% 5.38% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 5,627,715 5,957,032 5,859,595 4,942,245 5,818,671 5,697,237 5,534,462 1.11%
NOSH 550,118 561,454 549,165 549,138 549,449 549,396 549,053 0.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -4.33% -0.62% 5.22% 8.10% 8.81% 8.66% 8.02% -
ROE -5.92% -0.83% 7.55% 13.66% 12.56% 11.69% 9.22% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,402.91 1,463.55 1,544.76 1,517.96 1,510.48 1,398.79 1,158.58 13.59%
EPS -60.80 -9.20 80.60 122.93 133.00 121.20 92.90 -
DPS 0.00 0.00 35.00 20.00 30.00 60.00 5.00 -
NAPS 10.23 10.61 10.67 9.00 10.59 10.37 10.08 0.98%
Adjusted Per Share Value based on latest NOSH - 548,214
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,408.70 1,499.88 1,548.45 1,521.51 1,514.87 1,402.72 1,161.11 13.73%
EPS -60.85 -9.02 80.76 123.22 133.39 121.54 93.10 -
DPS 0.00 0.00 35.08 20.05 30.09 60.17 5.01 -
NAPS 10.2722 10.8733 10.6955 9.021 10.6208 10.3991 10.102 1.11%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 8.25 7.05 7.80 9.00 8.20 8.00 9.85 -
P/RPS 0.59 0.48 0.50 0.59 0.54 0.57 0.85 -21.58%
P/EPS -13.61 -80.11 9.68 7.32 6.17 6.60 10.60 -
EY -7.35 -1.25 10.33 13.66 16.22 15.15 9.43 -
DY 0.00 0.00 4.49 2.22 3.66 7.50 0.51 -
P/NAPS 0.81 0.66 0.73 1.00 0.77 0.77 0.98 -11.91%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 25/02/05 30/11/04 26/08/04 25/05/04 -
Price 7.40 8.85 7.10 8.40 9.10 7.75 7.95 -
P/RPS 0.53 0.60 0.46 0.55 0.60 0.55 0.69 -16.11%
P/EPS -12.21 -100.57 8.81 6.83 6.84 6.39 8.56 -
EY -8.19 -0.99 11.35 14.63 14.62 15.64 11.69 -
DY 0.00 0.00 4.93 2.38 3.30 7.74 0.63 -
P/NAPS 0.72 0.83 0.67 0.93 0.86 0.75 0.79 -5.99%

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