[PROTON] QoQ Quarter Result on 31-Dec-2007 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 194.61%
YoY- 103.67%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,846,249 1,708,805 1,717,418 1,454,945 1,306,821 1,142,411 1,256,377 29.16%
PBT 56,608 58,700 175,182 11,030 4,951 -46,845 -10,101 -
Tax -12,797 -6,674 42,288 -701 -1,445 92 11,016 -
NP 43,811 52,026 217,470 10,329 3,506 -46,753 915 1209.32%
-
NP to SH 43,811 52,026 217,470 10,329 3,506 -46,753 915 1209.32%
-
Tax Rate 22.61% 11.37% -24.14% 6.36% 29.19% - - -
Total Cost 1,802,438 1,656,779 1,499,948 1,444,616 1,303,315 1,189,164 1,255,462 27.17%
-
Net Worth 5,503,756 5,465,467 4,947,969 5,148,191 5,521,949 5,197,833 4,345,880 17.00%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 27,381 - - - - - - -
Div Payout % 62.50% - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 5,503,756 5,465,467 4,947,969 5,148,191 5,521,949 5,197,833 4,345,880 17.00%
NOSH 547,637 547,642 549,774 543,631 584,333 550,035 456,499 12.86%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.37% 3.04% 12.66% 0.71% 0.27% -4.09% 0.07% -
ROE 0.80% 0.95% 4.40% 0.20% 0.06% -0.90% 0.02% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 337.13 312.03 312.39 267.63 223.64 207.70 275.22 14.44%
EPS 8.00 9.50 39.60 1.90 0.60 -8.50 0.20 1061.77%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.05 9.98 9.00 9.47 9.45 9.45 9.52 3.66%
Adjusted Per Share Value based on latest NOSH - 543,631
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 336.99 311.91 313.48 265.57 238.53 208.52 229.33 29.16%
EPS 8.00 9.50 39.69 1.89 0.64 -8.53 0.17 1194.33%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.046 9.9761 9.0315 9.397 10.0792 9.4876 7.9325 17.00%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 2.90 3.04 3.86 3.68 5.30 6.00 6.65 -
P/RPS 0.86 0.97 1.24 1.38 2.37 2.89 2.42 -49.73%
P/EPS 36.25 32.00 9.76 193.68 883.33 -70.59 3,317.73 -95.03%
EY 2.76 3.13 10.25 0.52 0.11 -1.42 0.03 1921.22%
DY 1.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.30 0.43 0.39 0.56 0.63 0.70 -44.33%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 27/08/08 26/05/08 21/02/08 30/11/07 28/08/07 31/05/07 -
Price 1.80 2.98 3.74 4.12 3.60 5.20 5.35 -
P/RPS 0.53 0.96 1.20 1.54 1.61 2.50 1.94 -57.79%
P/EPS 22.50 31.37 9.45 216.84 600.00 -61.18 2,669.15 -95.82%
EY 4.44 3.19 10.58 0.46 0.17 -1.63 0.04 2189.93%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.30 0.42 0.44 0.38 0.55 0.56 -52.97%

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