[PROTON] QoQ Quarter Result on 31-Dec-2001 [#3]

Announcement Date
18-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 59.65%
YoY- 741.14%
Quarter Report
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 2,560,907 2,776,963 2,608,690 2,401,665 2,890,229 2,407,079 2,480,522 2.14%
PBT 443,471 392,901 526,506 430,479 353,101 201,734 200,584 69.63%
Tax -98,190 -103,312 -165,532 -52,233 -116,183 -55,840 -2,234 1142.57%
NP 345,281 289,589 360,974 378,246 236,918 145,894 198,350 44.65%
-
NP to SH 345,281 289,589 360,974 378,246 236,918 145,894 198,350 44.65%
-
Tax Rate 22.14% 26.29% 31.44% 12.13% 32.90% 27.68% 1.11% -
Total Cost 2,215,626 2,487,374 2,247,716 2,023,419 2,653,311 2,261,185 2,282,172 -1.95%
-
Net Worth 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 3,158,865 3,049,868 32.73%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 43,914 - 43,418 - 37,993 - - -
Div Payout % 12.72% - 12.03% - 16.04% - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 4,665,959 4,376,618 4,048,813 3,723,299 3,338,019 3,158,865 3,049,868 32.73%
NOSH 548,936 546,394 542,736 542,755 542,767 542,760 542,681 0.76%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 13.48% 10.43% 13.84% 15.75% 8.20% 6.06% 8.00% -
ROE 7.40% 6.62% 8.92% 10.16% 7.10% 4.62% 6.50% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 466.52 508.23 480.66 442.50 532.50 443.49 457.09 1.36%
EPS 62.90 53.00 66.51 69.69 43.65 26.88 36.55 43.55%
DPS 8.00 0.00 8.00 0.00 7.00 0.00 0.00 -
NAPS 8.50 8.01 7.46 6.86 6.15 5.82 5.62 31.72%
Adjusted Per Share Value based on latest NOSH - 542,755
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 467.44 506.88 476.16 438.37 527.55 439.36 452.77 2.14%
EPS 63.02 52.86 65.89 69.04 43.24 26.63 36.20 44.66%
DPS 8.02 0.00 7.93 0.00 6.93 0.00 0.00 -
NAPS 8.5167 7.9886 7.3903 6.7961 6.0929 5.7659 5.5669 32.73%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 11/11/02 29/07/02 29/05/02 18/02/02 19/11/01 24/07/01 25/05/01 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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