[PROTON] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -270.45%
YoY- -822.95%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 2,104,090 1,852,018 1,401,978 1,548,206 1,846,249 1,708,805 1,717,418 14.48%
PBT 100,652 64,379 -373,564 -60,945 56,608 58,700 175,182 -30.86%
Tax 0 -9,828 50,595 -13,729 -12,797 -6,674 42,288 -
NP 100,652 54,551 -322,969 -74,674 43,811 52,026 217,470 -40.13%
-
NP to SH 82,062 54,551 -322,969 -74,674 43,811 52,026 217,470 -47.75%
-
Tax Rate 0.00% 15.27% - - 22.61% 11.37% -24.14% -
Total Cost 2,003,438 1,797,467 1,724,947 1,622,880 1,802,438 1,656,779 1,499,948 21.26%
-
Net Worth 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 4,947,969 4.51%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 27,381 - - -
Div Payout % - - - - 62.50% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 5,287,216 5,212,651 5,078,577 5,386,411 5,503,756 5,465,467 4,947,969 4.51%
NOSH 550,751 551,020 549,035 549,073 547,637 547,642 549,774 0.11%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.78% 2.95% -23.04% -4.82% 2.37% 3.04% 12.66% -
ROE 1.55% 1.05% -6.36% -1.39% 0.80% 0.95% 4.40% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 382.04 336.11 255.35 281.97 337.13 312.03 312.39 14.34%
EPS 14.90 9.90 -58.80 -13.60 8.00 9.50 39.60 -47.85%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 9.60 9.46 9.25 9.81 10.05 9.98 9.00 4.39%
Adjusted Per Share Value based on latest NOSH - 549,073
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 384.06 338.05 255.90 282.59 336.99 311.91 313.48 14.48%
EPS 14.98 9.96 -58.95 -13.63 8.00 9.50 39.69 -47.74%
DPS 0.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 9.6507 9.5146 9.2699 9.8318 10.046 9.9761 9.0315 4.51%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 4.04 2.85 1.58 1.81 2.90 3.04 3.86 -
P/RPS 1.06 0.85 0.62 0.64 0.86 0.97 1.24 -9.91%
P/EPS 27.11 28.79 -2.69 -13.31 36.25 32.00 9.76 97.47%
EY 3.69 3.47 -37.23 -7.51 2.76 3.13 10.25 -49.36%
DY 0.00 0.00 0.00 0.00 1.72 0.00 0.00 -
P/NAPS 0.42 0.30 0.17 0.18 0.29 0.30 0.43 -1.55%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 18/08/09 29/05/09 27/02/09 27/11/08 27/08/08 26/05/08 -
Price 3.67 2.86 2.98 1.77 1.80 2.98 3.74 -
P/RPS 0.96 0.85 1.17 0.63 0.53 0.96 1.20 -13.81%
P/EPS 24.63 28.89 -5.07 -13.01 22.50 31.37 9.45 89.27%
EY 4.06 3.46 -19.74 -7.68 4.44 3.19 10.58 -47.16%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.38 0.30 0.32 0.18 0.18 0.30 0.42 -6.44%

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