[PROTON] QoQ Cumulative Quarter Result on 31-Mar-2011 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
25-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- 68.11%
YoY- -30.51%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 5,928,938 4,496,617 2,233,345 8,981,732 6,363,457 4,530,396 2,289,887 88.23%
PBT -36,530 47,524 12,107 215,234 134,379 185,914 104,649 -
Tax -31,567 -27,416 -7,553 -63,091 -43,879 -35,314 -19,968 35.59%
NP -68,097 20,108 4,554 152,143 90,500 150,600 84,681 -
-
NP to SH -68,097 20,108 4,554 152,143 90,500 150,600 84,681 -
-
Tax Rate - 57.69% 62.39% 29.31% 32.65% 18.99% 19.08% -
Total Cost 5,997,035 4,476,509 2,228,791 8,829,589 6,272,957 4,379,796 2,205,206 94.47%
-
Net Worth 5,299,484 5,331,337 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 -1.43%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 5,299,484 5,331,337 5,612,804 5,404,646 5,336,757 5,402,912 5,416,157 -1.43%
NOSH 549,169 543,459 569,249 549,252 548,484 549,635 549,863 -0.08%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.15% 0.45% 0.20% 1.69% 1.42% 3.32% 3.70% -
ROE -1.28% 0.38% 0.08% 2.82% 1.70% 2.79% 1.56% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,079.62 827.41 392.33 1,635.26 1,160.19 824.26 416.45 88.38%
EPS -12.40 3.70 0.80 27.70 16.50 27.40 15.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.65 9.81 9.86 9.84 9.73 9.83 9.85 -1.35%
Adjusted Per Share Value based on latest NOSH - 550,383
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1,082.21 820.76 407.65 1,639.43 1,161.52 826.93 417.97 88.23%
EPS -12.43 3.67 0.83 27.77 16.52 27.49 15.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.6731 9.7313 10.245 9.8651 9.7411 9.8619 9.8861 -1.43%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 4.82 2.77 3.31 3.54 4.50 4.96 4.42 -
P/RPS 0.45 0.33 0.84 0.22 0.39 0.60 1.06 -43.42%
P/EPS -38.87 74.86 413.75 12.78 27.27 18.10 28.70 -
EY -2.57 1.34 0.24 7.82 3.67 5.52 3.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.28 0.34 0.36 0.46 0.50 0.45 7.25%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 29/11/11 26/08/11 25/05/11 25/02/11 25/11/10 23/08/10 -
Price 5.42 3.09 3.00 3.37 4.09 4.73 4.66 -
P/RPS 0.50 0.37 0.76 0.21 0.35 0.57 1.12 -41.50%
P/EPS -43.71 83.51 375.00 12.17 24.79 17.26 30.26 -
EY -2.29 1.20 0.27 8.22 4.03 5.79 3.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.31 0.30 0.34 0.42 0.48 0.47 12.35%

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