[PROTON] QoQ Quarter Result on 31-Mar-2010 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -96.69%
YoY- 100.82%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,833,061 2,240,509 2,289,887 2,257,218 2,013,533 2,104,090 1,852,018 -0.68%
PBT -51,535 81,265 104,649 12,903 82,958 100,652 64,379 -
Tax -8,565 -15,346 -19,968 -10,262 -3,280 0 -9,828 -8.73%
NP -60,100 65,919 84,681 2,641 79,678 100,652 54,551 -
-
NP to SH -60,100 65,919 84,681 2,641 79,678 82,062 54,551 -
-
Tax Rate - 18.88% 19.08% 79.53% 3.95% 0.00% 15.27% -
Total Cost 1,893,161 2,174,590 2,205,206 2,254,577 1,933,855 2,003,438 1,797,467 3.50%
-
Net Worth 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 5,212,651 1.93%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - 108,566 - - - -
Div Payout % - - - 4,110.82% - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 5,364,889 5,399,864 5,416,157 4,885,500 5,363,153 5,287,216 5,212,651 1.93%
NOSH 551,376 549,325 549,863 542,833 549,503 550,751 551,020 0.04%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -3.28% 2.94% 3.70% 0.12% 3.96% 4.78% 2.95% -
ROE -1.12% 1.22% 1.56% 0.05% 1.49% 1.55% 1.05% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 332.45 407.87 416.45 415.82 366.43 382.04 336.11 -0.72%
EPS -10.90 12.00 15.40 0.50 14.50 14.90 9.90 -
DPS 0.00 0.00 0.00 20.00 0.00 0.00 0.00 -
NAPS 9.73 9.83 9.85 9.00 9.76 9.60 9.46 1.88%
Adjusted Per Share Value based on latest NOSH - 542,833
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 334.59 408.96 417.97 412.01 367.53 384.06 338.05 -0.68%
EPS -10.97 12.03 15.46 0.48 14.54 14.98 9.96 -
DPS 0.00 0.00 0.00 19.82 0.00 0.00 0.00 -
NAPS 9.7925 9.8563 9.8861 8.9175 9.7893 9.6507 9.5146 1.93%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.50 4.96 4.42 4.71 3.91 4.04 2.85 -
P/RPS 1.35 1.22 1.06 1.13 1.07 1.06 0.85 36.01%
P/EPS -41.28 41.33 28.70 968.10 26.97 27.11 28.79 -
EY -2.42 2.42 3.48 0.10 3.71 3.69 3.47 -
DY 0.00 0.00 0.00 4.25 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.45 0.52 0.40 0.42 0.30 32.86%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 25/11/10 23/08/10 26/05/10 19/02/10 23/11/09 18/08/09 -
Price 4.09 4.73 4.66 4.44 3.98 3.67 2.86 -
P/RPS 1.23 1.16 1.12 1.07 1.09 0.96 0.85 27.84%
P/EPS -37.52 39.42 30.26 912.60 27.45 24.63 28.89 -
EY -2.67 2.54 3.30 0.11 3.64 4.06 3.46 -
DY 0.00 0.00 0.00 4.50 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.47 0.49 0.41 0.38 0.30 25.06%

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