[PROTON] YoY Quarter Result on 31-Mar-2007 [#4]

Stock

[PROTON] PROTON HOLDINGS BHD

Announcement Date

31-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Mar-2007

Quarter

31-Mar-2007 [#4]

Profit Trend

QoQ- 100.33%

YoY- -99.28%

Quarter Report

PROTON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Quarter Result
Revenue	2,257,218	1,401,978	1,717,418	1,256,377	1,784,206	2,231,519	1,447,985	7.67%
YoY %	61.00%	-18.37%	36.70%	-29.58%	-20.05%	54.11%	-	-
Horiz. %	155.89%	96.82%	118.61%	86.77%	123.22%	154.11%	100.00%	-
PBT	12,903	-373,564	175,182	-10,101	90,874	-202,091	223,270	-37.80%
YoY %	103.45%	-313.24%	1,834.30%	-111.12%	144.97%	-190.51%	-	-
Horiz. %	5.78%	-167.31%	78.46%	-4.52%	40.70%	-90.51%	100.00%	-
Tax	-10,262	50,595	42,288	11,016	35,990	138,225	-32,635	-17.52%
YoY %	-120.28%	19.64%	283.88%	-69.39%	-73.96%	523.55%	-	-
Horiz. %	31.44%	-155.03%	-129.58%	-33.76%	-110.28%	-423.55%	100.00%	-
NP	2,641	-322,969	217,470	915	126,864	-63,866	190,635	-50.97%
YoY %	100.82%	-248.51%	23,667.21%	-99.28%	298.64%	-133.50%	-	-
Horiz. %	1.39%	-169.42%	114.08%	0.48%	66.55%	-33.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,641	-322,969	217,470	915	126,864	-63,866	190,635	-50.97%
YoY %	100.82%	-248.51%	23,667.21%	-99.28%	298.64%	-133.50%	-	-
Horiz. %	1.39%	-169.42%	114.08%	0.48%	66.55%	-33.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	79.53%	-	-24.14%	-	-39.60%	-	14.62%	-
YoY %	0.00%	-	0.00%	-	0.00%	-	-	-
Horiz. %	543.98%	-	-165.12%	-	-270.86%	-	100.00%	-
Total Cost	2,254,577	1,724,947	1,499,948	1,255,462	1,657,342	2,295,385	1,257,350	10.21%
YoY %	30.70%	15.00%	19.47%	-24.25%	-27.80%	82.56%	-	-
Horiz. %	179.31%	137.19%	119.29%	99.85%	131.81%	182.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,885,500	5,078,577	4,947,969	4,345,880	5,861,022	5,492,061	5,532,417	-2.05%
YoY %	-3.80%	2.64%	13.85%	-25.85%	6.72%	-0.73%	-	-
Horiz. %	88.31%	91.80%	89.44%	78.55%	105.94%	99.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Dividend
Div	108,566	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
Div Payout %	4,110.82%	-	-	-	-	-	-	-
YoY %	0.00%	-	-	-	-	-	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Equity
Net Worth	4,885,500	5,078,577	4,947,969	4,345,880	5,861,022	5,492,061	5,532,417	-2.05%
YoY %	-3.80%	2.64%	13.85%	-25.85%	6.72%	-0.73%	-	-
Horiz. %	88.31%	91.80%	89.44%	78.55%	105.94%	99.27%	100.00%	-
NOSH	542,833	549,035	549,774	456,499	548,271	549,206	548,850	-0.18%
YoY %	-1.13%	-0.13%	20.43%	-16.74%	-0.17%	0.06%	-	-
Horiz. %	98.90%	100.03%	100.17%	83.17%	99.89%	100.06%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Ratio Analysis
NP Margin	0.12%	-23.04%	12.66%	0.07%	7.11%	-2.86%	13.17%	-
YoY %	100.52%	-281.99%	17,985.71%	-99.02%	348.60%	-121.72%	-	-
Horiz. %	0.91%	-174.94%	96.13%	0.53%	53.99%	-21.72%	100.00%	-
ROE	0.05%	-6.36%	4.40%	0.02%	2.16%	-1.16%	3.45%	-
YoY %	100.79%	-244.55%	21,900.00%	-99.07%	286.21%	-133.62%	-	-
Horiz. %	1.45%	-184.35%	127.54%	0.58%	62.61%	-33.62%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Per Share
RPS	415.82	255.35	312.39	275.22	325.42	406.32	263.82	7.87%
YoY %	62.84%	-18.26%	13.51%	-15.43%	-19.91%	54.01%	-	-
Horiz. %	157.62%	96.79%	118.41%	104.32%	123.35%	154.01%	100.00%	-
EPS	0.50	-58.80	39.60	0.20	23.10	-11.60	34.70	-50.65%
YoY %	100.85%	-248.48%	19,700.00%	-99.13%	299.14%	-133.43%	-	-
Horiz. %	1.44%	-169.45%	114.12%	0.58%	66.57%	-33.43%	100.00%	-
DPS	20.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	9.00	9.25	9.00	9.52	10.69	10.00	10.08	-1.87%
YoY %	-2.70%	2.78%	-5.46%	-10.94%	6.90%	-0.79%	-	-
Horiz. %	89.29%	91.77%	89.29%	94.44%	106.05%	99.21%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Adjusted Per Share Value based on latest NOSH - 456,499
RPS	412.01	255.90	313.48	229.33	325.67	407.32	264.30	7.67%
YoY %	61.00%	-18.37%	36.69%	-29.58%	-20.05%	54.11%	-	-
Horiz. %	155.89%	96.82%	118.61%	86.77%	123.22%	154.11%	100.00%	-
EPS	0.48	-58.95	39.69	0.17	23.16	-11.66	34.80	-51.01%
YoY %	100.81%	-248.53%	23,247.06%	-99.27%	298.63%	-133.51%	-	-
Horiz. %	1.38%	-169.40%	114.05%	0.49%	66.55%	-33.51%	100.00%	-
DPS	19.82	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
NAPS	8.9175	9.2699	9.0315	7.9325	10.6981	10.0246	10.0983	-2.05%
YoY %	-3.80%	2.64%	13.85%	-25.85%	6.72%	-0.73%	-	-
Horiz. %	88.31%	91.80%	89.44%	78.55%	105.94%	99.27%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	31/03/04	-
Price	4.71	1.58	3.86	6.65	5.70	7.80	9.85	-
P/RPS	1.13	0.62	1.24	2.42	1.75	1.92	3.73	-18.04%
YoY %	82.26%	-50.00%	-48.76%	38.29%	-8.85%	-48.53%	-	-
Horiz. %	30.29%	16.62%	33.24%	64.88%	46.92%	51.47%	100.00%	-
P/EPS	968.10	-2.69	9.76	3,317.73	24.63	-67.07	28.36	80.06%
YoY %	36,088.85%	-127.56%	-99.71%	13,370.28%	136.72%	-336.50%	-	-
Horiz. %	3,413.61%	-9.49%	34.41%	11,698.62%	86.85%	-236.50%	100.00%	-
EY	0.10	-37.23	10.25	0.03	4.06	-1.49	3.53	-44.77%
YoY %	100.27%	-463.22%	34,066.67%	-99.26%	372.48%	-142.21%	-	-
Horiz. %	2.83%	-1,054.67%	290.37%	0.85%	115.01%	-42.21%	100.00%	-
DY	4.25	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.52	0.17	0.43	0.70	0.53	0.78	0.98	-10.01%
YoY %	205.88%	-60.47%	-38.57%	32.08%	-32.05%	-20.41%	-	-
Horiz. %	53.06%	17.35%	43.88%	71.43%	54.08%	79.59%	100.00%	-

	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	31/03/04	CAGR
Price Multiplier on Announcement Date
Date	26/05/10	29/05/09	26/05/08	31/05/07	30/05/06	31/05/05	25/05/04	-
Price	4.44	2.98	3.74	5.35	5.70	7.10	7.95	-
P/RPS	1.07	1.17	1.20	1.94	1.75	1.75	3.01	-15.82%
YoY %	-8.55%	-2.50%	-38.14%	10.86%	0.00%	-41.86%	-	-
Horiz. %	35.55%	38.87%	39.87%	64.45%	58.14%	58.14%	100.00%	-
P/EPS	912.60	-5.07	9.45	2,669.15	24.63	-61.06	22.89	84.77%
YoY %	18,100.00%	-153.65%	-99.65%	10,736.99%	140.34%	-366.75%	-	-
Horiz. %	3,986.89%	-22.15%	41.28%	11,660.77%	107.60%	-266.75%	100.00%	-
EY	0.11	-19.74	10.58	0.04	4.06	-1.64	4.37	-45.84%
YoY %	100.56%	-286.58%	26,350.00%	-99.01%	347.56%	-137.53%	-	-
Horiz. %	2.52%	-451.72%	242.11%	0.92%	92.91%	-37.53%	100.00%	-
DY	4.50	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	-	-	-	-	-	-	-
P/NAPS	0.49	0.32	0.42	0.56	0.53	0.71	0.79	-7.64%
YoY %	53.12%	-23.81%	-25.00%	5.66%	-25.35%	-10.13%	-	-
Horiz. %	62.03%	40.51%	53.16%	70.89%	67.09%	89.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos