[PROTON] QoQ Quarter Result on 30-Sep-2008 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -15.79%
YoY- 1149.6%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,852,018 1,401,978 1,548,206 1,846,249 1,708,805 1,717,418 1,454,945 17.47%
PBT 64,379 -373,564 -60,945 56,608 58,700 175,182 11,030 224.52%
Tax -9,828 50,595 -13,729 -12,797 -6,674 42,288 -701 482.36%
NP 54,551 -322,969 -74,674 43,811 52,026 217,470 10,329 203.57%
-
NP to SH 54,551 -322,969 -74,674 43,811 52,026 217,470 10,329 203.57%
-
Tax Rate 15.27% - - 22.61% 11.37% -24.14% 6.36% -
Total Cost 1,797,467 1,724,947 1,622,880 1,802,438 1,656,779 1,499,948 1,444,616 15.69%
-
Net Worth 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 4,947,969 5,148,191 0.83%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - 27,381 - - - -
Div Payout % - - - 62.50% - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 4,947,969 5,148,191 0.83%
NOSH 551,020 549,035 549,073 547,637 547,642 549,774 543,631 0.90%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.95% -23.04% -4.82% 2.37% 3.04% 12.66% 0.71% -
ROE 1.05% -6.36% -1.39% 0.80% 0.95% 4.40% 0.20% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 336.11 255.35 281.97 337.13 312.03 312.39 267.63 16.41%
EPS 9.90 -58.80 -13.60 8.00 9.50 39.60 1.90 200.85%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 9.46 9.25 9.81 10.05 9.98 9.00 9.47 -0.07%
Adjusted Per Share Value based on latest NOSH - 547,637
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 338.05 255.90 282.59 336.99 311.91 313.48 265.57 17.47%
EPS 9.96 -58.95 -13.63 8.00 9.50 39.69 1.89 203.13%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 9.5146 9.2699 9.8318 10.046 9.9761 9.0315 9.397 0.83%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.85 1.58 1.81 2.90 3.04 3.86 3.68 -
P/RPS 0.85 0.62 0.64 0.86 0.97 1.24 1.38 -27.62%
P/EPS 28.79 -2.69 -13.31 36.25 32.00 9.76 193.68 -71.97%
EY 3.47 -37.23 -7.51 2.76 3.13 10.25 0.52 254.85%
DY 0.00 0.00 0.00 1.72 0.00 0.00 0.00 -
P/NAPS 0.30 0.17 0.18 0.29 0.30 0.43 0.39 -16.06%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 29/05/09 27/02/09 27/11/08 27/08/08 26/05/08 21/02/08 -
Price 2.86 2.98 1.77 1.80 2.98 3.74 4.12 -
P/RPS 0.85 1.17 0.63 0.53 0.96 1.20 1.54 -32.73%
P/EPS 28.89 -5.07 -13.01 22.50 31.37 9.45 216.84 -73.94%
EY 3.46 -19.74 -7.68 4.44 3.19 10.58 0.46 284.36%
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.18 0.18 0.30 0.42 0.44 -22.55%

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