[PROTON] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -5209.62%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,717,418 1,454,945 1,306,821 1,142,411 1,256,377 962,273 1,274,811 21.95%
PBT 175,182 11,030 4,951 -46,845 -10,101 -272,012 -240,479 -
Tax 42,288 -701 -1,445 92 11,016 -9,443 -9,864 -
NP 217,470 10,329 3,506 -46,753 915 -281,455 -250,343 -
-
NP to SH 217,470 10,329 3,506 -46,753 915 -281,455 -250,343 -
-
Tax Rate -24.14% 6.36% 29.19% - - - - -
Total Cost 1,499,948 1,444,616 1,303,315 1,189,164 1,255,462 1,243,728 1,525,154 -1.10%
-
Net Worth 4,947,969 5,148,191 5,521,949 5,197,833 4,345,880 5,227,806 5,511,960 -6.93%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 4,947,969 5,148,191 5,521,949 5,197,833 4,345,880 5,227,806 5,511,960 -6.93%
NOSH 549,774 543,631 584,333 550,035 456,499 549,716 549,000 0.09%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 12.66% 0.71% 0.27% -4.09% 0.07% -29.25% -19.64% -
ROE 4.40% 0.20% 0.06% -0.90% 0.02% -5.38% -4.54% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 312.39 267.63 223.64 207.70 275.22 175.05 232.21 21.84%
EPS 39.60 1.90 0.60 -8.50 0.20 -51.20 -45.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.00 9.47 9.45 9.45 9.52 9.51 10.04 -7.02%
Adjusted Per Share Value based on latest NOSH - 550,035
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 313.48 265.57 238.53 208.52 229.33 175.64 232.69 21.95%
EPS 39.69 1.89 0.64 -8.53 0.17 -51.37 -45.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.0315 9.397 10.0792 9.4876 7.9325 9.5423 10.0609 -6.93%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 3.86 3.68 5.30 6.00 6.65 6.60 4.86 -
P/RPS 1.24 1.38 2.37 2.89 2.42 3.77 2.09 -29.37%
P/EPS 9.76 193.68 883.33 -70.59 3,317.73 -12.89 -10.66 -
EY 10.25 0.52 0.11 -1.42 0.03 -7.76 -9.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.39 0.56 0.63 0.70 0.69 0.48 -7.06%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 21/02/08 30/11/07 28/08/07 31/05/07 27/02/07 30/11/06 -
Price 3.74 4.12 3.60 5.20 5.35 7.30 5.90 -
P/RPS 1.20 1.54 1.61 2.50 1.94 4.17 2.54 -39.31%
P/EPS 9.45 216.84 600.00 -61.18 2,669.15 -14.26 -12.94 -
EY 10.58 0.46 0.17 -1.63 0.04 -7.01 -7.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.38 0.55 0.56 0.77 0.59 -20.25%

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