[PROTON] QoQ Quarter Result on 30-Jun-2010 [#1]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
23-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Jun-2010 [#1]
Profit Trend
QoQ- 3106.4%
YoY- 55.23%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 2,618,275 1,833,061 2,240,509 2,289,887 2,257,218 2,013,533 2,104,090 15.70%
PBT 80,855 -51,535 81,265 104,649 12,903 82,958 100,652 -13.59%
Tax -19,212 -8,565 -15,346 -19,968 -10,262 -3,280 0 -
NP 61,643 -60,100 65,919 84,681 2,641 79,678 100,652 -27.90%
-
NP to SH 61,643 -60,100 65,919 84,681 2,641 79,678 82,062 -17.37%
-
Tax Rate 23.76% - 18.88% 19.08% 79.53% 3.95% 0.00% -
Total Cost 2,556,632 1,893,161 2,174,590 2,205,206 2,254,577 1,933,855 2,003,438 17.66%
-
Net Worth 5,415,778 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 1.61%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - 108,566 - - -
Div Payout % - - - - 4,110.82% - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 5,415,778 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 1.61%
NOSH 550,383 551,376 549,325 549,863 542,833 549,503 550,751 -0.04%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.35% -3.28% 2.94% 3.70% 0.12% 3.96% 4.78% -
ROE 1.14% -1.12% 1.22% 1.56% 0.05% 1.49% 1.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 475.72 332.45 407.87 416.45 415.82 366.43 382.04 15.75%
EPS 11.20 -10.90 12.00 15.40 0.50 14.50 14.90 -17.34%
DPS 0.00 0.00 0.00 0.00 20.00 0.00 0.00 -
NAPS 9.84 9.73 9.83 9.85 9.00 9.76 9.60 1.66%
Adjusted Per Share Value based on latest NOSH - 549,863
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 477.91 334.59 408.96 417.97 412.01 367.53 384.06 15.70%
EPS 11.25 -10.97 12.03 15.46 0.48 14.54 14.98 -17.39%
DPS 0.00 0.00 0.00 0.00 19.82 0.00 0.00 -
NAPS 9.8854 9.7925 9.8563 9.8861 8.9175 9.7893 9.6507 1.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 3.54 4.50 4.96 4.42 4.71 3.91 4.04 -
P/RPS 0.74 1.35 1.22 1.06 1.13 1.07 1.06 -21.32%
P/EPS 31.61 -41.28 41.33 28.70 968.10 26.97 27.11 10.79%
EY 3.16 -2.42 2.42 3.48 0.10 3.71 3.69 -9.82%
DY 0.00 0.00 0.00 0.00 4.25 0.00 0.00 -
P/NAPS 0.36 0.46 0.50 0.45 0.52 0.40 0.42 -9.77%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 25/05/11 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 -
Price 3.37 4.09 4.73 4.66 4.44 3.98 3.67 -
P/RPS 0.71 1.23 1.16 1.12 1.07 1.09 0.96 -18.23%
P/EPS 30.09 -37.52 39.42 30.26 912.60 27.45 24.63 14.29%
EY 3.32 -2.67 2.54 3.30 0.11 3.64 4.06 -12.56%
DY 0.00 0.00 0.00 0.00 4.50 0.00 0.00 -
P/NAPS 0.34 0.42 0.48 0.47 0.49 0.41 0.38 -7.15%

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