[PROTON] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 156.06%
YoY- -38.61%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 1,274,811 1,418,380 1,784,206 2,153,895 1,804,535 2,054,296 2,231,519 -31.12%
PBT -240,479 -95,536 90,874 96,258 -161,785 -7,361 -202,091 12.28%
Tax -9,864 36,887 35,990 -9,728 7,446 -5,300 138,225 -
NP -250,343 -58,649 126,864 86,530 -154,339 -12,661 -63,866 148.39%
-
NP to SH -250,343 -58,649 126,864 86,512 -154,334 -12,352 -63,866 148.39%
-
Tax Rate - - -39.60% 10.11% - - - -
Total Cost 1,525,154 1,477,029 1,657,342 2,067,365 1,958,874 2,066,957 2,295,385 -23.83%
-
Net Worth 5,511,960 5,782,681 5,861,022 5,699,936 5,618,636 5,957,032 5,492,061 0.24%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 5,511,960 5,782,681 5,861,022 5,699,936 5,618,636 5,957,032 5,492,061 0.24%
NOSH 549,000 548,121 548,271 547,544 549,231 561,454 549,206 -0.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -19.64% -4.13% 7.11% 4.02% -8.55% -0.62% -2.86% -
ROE -4.54% -1.01% 2.16% 1.52% -2.75% -0.21% -1.16% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 232.21 258.77 325.42 393.37 328.56 365.89 406.32 -31.10%
EPS -45.60 -10.70 23.10 15.80 -28.10 -2.30 -11.60 148.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.04 10.55 10.69 10.41 10.23 10.61 10.00 0.26%
Adjusted Per Share Value based on latest NOSH - 547,544
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 232.69 258.90 325.67 393.15 329.38 374.97 407.32 -31.12%
EPS -45.69 -10.71 23.16 15.79 -28.17 -2.25 -11.66 148.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.0609 10.5551 10.6981 10.4041 10.2557 10.8733 10.0246 0.24%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 4.86 5.20 5.70 6.55 8.25 7.05 7.80 -
P/RPS 2.09 2.01 1.75 1.67 2.51 1.93 1.92 5.81%
P/EPS -10.66 -48.60 24.63 41.46 -29.36 -320.45 -67.07 -70.62%
EY -9.38 -2.06 4.06 2.41 -3.41 -0.31 -1.49 240.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.49 0.53 0.63 0.81 0.66 0.78 -27.62%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 29/08/06 30/05/06 27/02/06 29/11/05 30/08/05 31/05/05 -
Price 5.90 4.80 5.70 5.20 7.40 8.85 7.10 -
P/RPS 2.54 1.85 1.75 1.32 2.25 2.42 1.75 28.16%
P/EPS -12.94 -44.86 24.63 32.91 -26.33 -402.27 -61.06 -64.42%
EY -7.73 -2.23 4.06 3.04 -3.80 -0.25 -1.64 180.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.53 0.50 0.72 0.83 0.71 -11.60%

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