[PROTON] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 43.95%
YoY- -238.63%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,187,989 5,621,595 5,160,554 4,667,882 4,635,872 4,911,841 5,439,670 8.98%
PBT 249,863 144,318 -40,965 -324,007 -569,437 -618,128 -517,153 -
Tax 33,468 40,234 8,962 220 -8,199 28,596 53,570 -26.93%
NP 283,331 184,552 -32,003 -323,787 -577,636 -589,532 -463,583 -
-
NP to SH 283,331 184,552 -32,003 -323,787 -577,636 -589,532 -463,583 -
-
Tax Rate -13.39% -27.88% - - - - - -
Total Cost 5,904,658 5,437,043 5,192,557 4,991,669 5,213,508 5,501,373 5,903,253 0.01%
-
Net Worth 5,465,467 4,947,969 5,148,191 5,521,949 5,197,833 4,345,880 5,227,806 3.01%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 5,465,467 4,947,969 5,148,191 5,521,949 5,197,833 4,345,880 5,227,806 3.01%
NOSH 547,642 549,774 543,631 584,333 550,035 456,499 549,716 -0.25%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.58% 3.28% -0.62% -6.94% -12.46% -12.00% -8.52% -
ROE 5.18% 3.73% -0.62% -5.86% -11.11% -13.57% -8.87% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,129.93 1,022.53 949.27 798.84 842.83 1,075.98 989.54 9.25%
EPS 51.74 33.57 -5.89 -55.41 -105.02 -129.14 -84.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.98 9.00 9.47 9.45 9.45 9.52 9.51 3.27%
Adjusted Per Share Value based on latest NOSH - 584,333
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,129.49 1,026.11 941.95 852.03 846.18 896.56 992.90 8.98%
EPS 51.72 33.69 -5.84 -59.10 -105.44 -107.61 -84.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9761 9.0315 9.397 10.0792 9.4876 7.9325 9.5423 3.01%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 3.04 3.86 3.68 5.30 6.00 6.65 6.60 -
P/RPS 0.27 0.38 0.39 0.66 0.71 0.62 0.67 -45.47%
P/EPS 5.88 11.50 -62.51 -9.56 -5.71 -5.15 -7.83 -
EY 17.02 8.70 -1.60 -10.45 -17.50 -19.42 -12.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.43 0.39 0.56 0.63 0.70 0.69 -42.63%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 27/08/08 26/05/08 21/02/08 30/11/07 28/08/07 31/05/07 27/02/07 -
Price 2.98 3.74 4.12 3.60 5.20 5.35 7.30 -
P/RPS 0.26 0.37 0.43 0.45 0.62 0.50 0.74 -50.23%
P/EPS 5.76 11.14 -69.99 -6.50 -4.95 -4.14 -8.66 -
EY 17.36 8.98 -1.43 -15.39 -20.20 -24.14 -11.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.42 0.44 0.38 0.55 0.56 0.77 -46.68%

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