[PROTON] QoQ Annualized Quarter Result on 30-Sep-2006 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -163.43%
YoY- -85.37%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,569,644 4,911,841 4,873,952 5,386,382 5,673,520 7,796,932 8,016,968 -31.32%
PBT -187,380 -618,129 -810,704 -672,032 -382,144 17,985 -97,184 55.09%
Tax 368 28,596 23,440 54,046 147,548 28,409 -10,109 -
NP -187,012 -589,533 -787,264 -617,986 -234,596 46,394 -107,293 44.97%
-
NP to SH -187,012 -589,533 -787,264 -617,986 -234,596 46,690 -106,898 45.33%
-
Tax Rate - - - - - -157.96% - -
Total Cost 4,756,656 5,501,374 5,661,216 6,004,368 5,908,116 7,750,538 8,124,261 -30.08%
-
Net Worth 5,197,833 5,227,258 5,223,405 5,510,283 5,782,681 5,845,316 5,716,515 -6.16%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,197,833 5,227,258 5,223,405 5,510,283 5,782,681 5,845,316 5,716,515 -6.16%
NOSH 550,035 549,081 549,253 548,833 548,121 546,802 549,136 0.10%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -4.09% -12.00% -16.15% -11.47% -4.13% 0.60% -1.34% -
ROE -3.60% -11.28% -15.07% -11.22% -4.06% 0.80% -1.87% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 830.79 894.56 887.38 981.42 1,035.08 1,425.91 1,459.92 -31.39%
EPS -34.00 -107.30 -143.33 -112.60 -42.80 8.40 -19.60 44.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.45 9.52 9.51 10.04 10.55 10.69 10.41 -6.26%
Adjusted Per Share Value based on latest NOSH - 549,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 834.09 896.56 889.64 983.17 1,035.58 1,423.17 1,463.33 -31.32%
EPS -34.14 -107.61 -143.70 -112.80 -42.82 8.52 -19.51 45.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4876 9.5413 9.5342 10.0579 10.5551 10.6694 10.4343 -6.16%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.00 6.65 6.60 4.86 5.20 5.70 6.55 -
P/RPS 0.72 0.74 0.74 0.50 0.50 0.40 0.45 36.91%
P/EPS -17.65 -6.19 -4.60 -4.32 -12.15 66.75 -33.65 -35.03%
EY -5.67 -16.15 -21.72 -23.17 -8.23 1.50 -2.97 54.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.69 0.48 0.49 0.53 0.63 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 27/02/07 30/11/06 29/08/06 30/05/06 27/02/06 -
Price 5.20 5.35 7.30 5.90 4.80 5.70 5.20 -
P/RPS 0.63 0.60 0.82 0.60 0.46 0.40 0.36 45.36%
P/EPS -15.29 -4.98 -5.09 -5.24 -11.21 66.75 -26.71 -31.12%
EY -6.54 -20.07 -19.63 -19.08 -8.92 1.50 -3.74 45.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.77 0.59 0.45 0.53 0.50 6.57%

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