[PROTON] QoQ TTM Result on 30-Sep-2005 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -134.0%
YoY- -117.47%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 7,161,016 7,796,932 8,244,245 8,192,471 8,616,367 8,483,295 7,699,761 -4.73%
PBT -70,189 17,986 -274,979 -196,078 206,692 412,315 837,676 -
Tax 70,595 28,408 130,643 106,136 56,622 30,127 -140,733 -
NP 406 46,394 -144,336 -89,942 263,314 442,442 696,943 -99.31%
-
NP to SH 393 46,690 -144,040 -89,628 263,623 442,442 696,943 -99.32%
-
Tax Rate - -157.95% - - -27.39% -7.31% 16.80% -
Total Cost 7,160,610 7,750,538 8,388,581 8,282,413 8,353,053 8,040,853 7,002,818 1.50%
-
Net Worth 5,782,681 5,861,022 5,699,936 5,618,636 5,957,032 5,492,061 4,933,928 11.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - 82,424 164,833 164,833 -
Div Payout % - - - - 31.27% 37.26% 23.65% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 5,782,681 5,861,022 5,699,936 5,618,636 5,957,032 5,492,061 4,933,928 11.19%
NOSH 548,121 548,271 547,544 549,231 561,454 549,206 548,214 -0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.01% 0.60% -1.75% -1.10% 3.06% 5.22% 9.05% -
ROE 0.01% 0.80% -2.53% -1.60% 4.43% 8.06% 14.13% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,306.47 1,422.09 1,505.68 1,491.62 1,534.65 1,544.65 1,404.52 -4.72%
EPS 0.07 8.52 -26.31 -16.32 46.95 80.56 127.13 -99.33%
DPS 0.00 0.00 0.00 0.00 14.68 30.00 30.00 -
NAPS 10.55 10.69 10.41 10.23 10.61 10.00 9.00 11.20%
Adjusted Per Share Value based on latest NOSH - 549,231
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 1,307.10 1,423.17 1,504.82 1,495.37 1,572.74 1,548.45 1,405.43 -4.73%
EPS 0.07 8.52 -26.29 -16.36 48.12 80.76 127.21 -99.33%
DPS 0.00 0.00 0.00 0.00 15.04 30.09 30.09 -
NAPS 10.5551 10.6981 10.4041 10.2557 10.8733 10.0246 9.0059 11.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.20 5.70 6.55 8.25 7.05 7.80 9.00 -
P/RPS 0.40 0.40 0.44 0.55 0.46 0.50 0.64 -26.96%
P/EPS 7,252.50 66.93 -24.90 -50.56 15.01 9.68 7.08 10191.60%
EY 0.01 1.49 -4.02 -1.98 6.66 10.33 14.13 -99.21%
DY 0.00 0.00 0.00 0.00 2.08 3.85 3.33 -
P/NAPS 0.49 0.53 0.63 0.81 0.66 0.78 1.00 -37.92%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 30/05/06 27/02/06 29/11/05 30/08/05 31/05/05 25/02/05 -
Price 4.80 5.70 5.20 7.40 8.85 7.10 8.40 -
P/RPS 0.37 0.40 0.35 0.50 0.58 0.46 0.60 -27.61%
P/EPS 6,694.61 66.93 -19.77 -45.35 18.85 8.81 6.61 10113.79%
EY 0.01 1.49 -5.06 -2.21 5.31 11.35 15.13 -99.25%
DY 0.00 0.00 0.00 0.00 1.66 4.23 3.57 -
P/NAPS 0.45 0.53 0.50 0.72 0.83 0.71 0.93 -38.44%

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