[PROTON] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 80.66%
YoY- -107.42%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 1,784,206 2,153,895 1,804,535 2,054,296 2,231,519 2,102,121 2,228,431 -13.78%
PBT 90,874 96,258 -161,785 -7,361 -202,091 175,159 240,985 -47.83%
Tax 35,990 -9,728 7,446 -5,300 138,225 -34,235 -42,068 -
NP 126,864 86,530 -154,339 -12,661 -63,866 140,924 198,917 -25.92%
-
NP to SH 126,864 86,512 -154,334 -12,352 -63,866 140,924 198,917 -25.92%
-
Tax Rate -39.60% 10.11% - - - 19.55% 17.46% -
Total Cost 1,657,342 2,067,365 1,958,874 2,066,957 2,295,385 1,961,197 2,029,514 -12.64%
-
Net Worth 5,861,022 5,699,936 5,618,636 5,957,032 5,492,061 4,933,928 5,819,146 0.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - 82,424 -
Div Payout % - - - - - - 41.44% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 5,861,022 5,699,936 5,618,636 5,957,032 5,492,061 4,933,928 5,819,146 0.47%
NOSH 548,271 547,544 549,231 561,454 549,206 548,214 549,494 -0.14%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 7.11% 4.02% -8.55% -0.62% -2.86% 6.70% 8.93% -
ROE 2.16% 1.52% -2.75% -0.21% -1.16% 2.86% 3.42% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 325.42 393.37 328.56 365.89 406.32 383.45 405.54 -13.65%
EPS 23.10 15.80 -28.10 -2.30 -11.60 25.70 36.20 -25.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.00 -
NAPS 10.69 10.41 10.23 10.61 10.00 9.00 10.59 0.62%
Adjusted Per Share Value based on latest NOSH - 561,454
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 325.67 393.15 329.38 374.97 407.32 383.70 406.75 -13.78%
EPS 23.16 15.79 -28.17 -2.25 -11.66 25.72 36.31 -25.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.04 -
NAPS 10.6981 10.4041 10.2557 10.8733 10.0246 9.0059 10.6216 0.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 5.70 6.55 8.25 7.05 7.80 9.00 8.20 -
P/RPS 1.75 1.67 2.51 1.93 1.92 2.35 2.02 -9.13%
P/EPS 24.63 41.46 -29.36 -320.45 -67.07 35.01 22.65 5.75%
EY 4.06 2.41 -3.41 -0.31 -1.49 2.86 4.41 -5.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.83 -
P/NAPS 0.53 0.63 0.81 0.66 0.78 1.00 0.77 -22.06%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 30/08/05 31/05/05 25/02/05 30/11/04 -
Price 5.70 5.20 7.40 8.85 7.10 8.40 9.10 -
P/RPS 1.75 1.32 2.25 2.42 1.75 2.19 2.24 -15.18%
P/EPS 24.63 32.91 -26.33 -402.27 -61.06 32.68 25.14 -1.35%
EY 4.06 3.04 -3.80 -0.25 -1.64 3.06 3.98 1.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.65 -
P/NAPS 0.53 0.50 0.72 0.83 0.71 0.93 0.86 -27.60%

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