[PROTON] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 31.02%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 6,012,726 6,251,776 5,006,634 7,262,283 7,698,973 5,820,716 4,821,132 -0.23%
PBT -72,888 614,406 364,500 840,368 985,314 177,713 15,192 -
Tax -7,582 -108,098 -45,978 -8,531 -224,256 -78,410 -15,192 0.74%
NP -80,470 506,308 318,522 831,837 761,058 99,303 0 -100.00%
-
NP to SH -80,174 506,308 318,522 831,837 761,058 99,303 -19,360 -1.49%
-
Tax Rate - 17.59% 12.61% 1.02% 22.76% 44.12% 100.00% -
Total Cost 6,093,196 5,745,468 4,688,112 6,430,446 6,937,915 5,721,413 4,821,132 -0.24%
-
Net Worth 5,716,515 4,942,245 5,305,038 4,770,587 3,723,067 2,832,577 2,670,604 -0.80%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - 82,370 27,458 43,867 - - - -
Div Payout % - 16.27% 8.62% 5.27% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 5,716,515 4,942,245 5,305,038 4,770,587 3,723,067 2,832,577 2,670,604 -0.80%
NOSH 549,136 549,138 549,175 548,343 542,721 542,639 537,777 -0.02%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -1.34% 8.10% 6.36% 11.45% 9.89% 1.71% 0.00% -
ROE -1.40% 10.24% 6.00% 17.44% 20.44% 3.51% -0.72% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,094.94 1,138.47 911.66 1,324.40 1,418.59 1,072.67 896.49 -0.21%
EPS -14.70 92.20 58.00 151.70 140.23 18.30 -3.60 -1.48%
DPS 0.00 15.00 5.00 8.00 0.00 0.00 0.00 -
NAPS 10.41 9.00 9.66 8.70 6.86 5.22 4.966 -0.78%
Adjusted Per Share Value based on latest NOSH - 548,654
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,097.50 1,141.13 913.86 1,325.58 1,405.29 1,062.45 880.00 -0.23%
EPS -14.63 92.42 58.14 151.83 138.92 18.13 -3.53 -1.50%
DPS 0.00 15.04 5.01 8.01 0.00 0.00 0.00 -
NAPS 10.4343 9.021 9.6833 8.7077 6.7957 5.1703 4.8746 -0.80%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 6.55 9.00 8.45 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.79 0.93 0.00 0.00 0.00 0.00 -100.00%
P/EPS -44.86 9.76 14.57 0.00 0.00 0.00 0.00 -100.00%
EY -2.23 10.24 6.86 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 1.67 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 1.00 0.87 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 25/02/05 27/02/04 24/02/03 18/02/02 05/02/01 22/02/00 -
Price 5.20 8.40 9.65 8.10 0.00 0.00 0.00 -
P/RPS 0.47 0.74 1.06 0.61 0.00 0.00 0.00 -100.00%
P/EPS -35.62 9.11 16.64 5.34 0.00 0.00 0.00 -100.00%
EY -2.81 10.98 6.01 18.73 0.00 0.00 0.00 -100.00%
DY 0.00 1.79 0.52 0.99 0.00 0.00 0.00 -
P/NAPS 0.50 0.93 1.00 0.93 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