[PROTON] QoQ TTM Result on 30-Sep-2006 [#2]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -24429.77%
YoY- -6.68%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 4,635,872 4,911,841 5,439,670 6,631,292 7,161,016 7,796,932 8,244,245 -31.94%
PBT -569,437 -618,128 -517,153 -148,883 -70,189 17,986 -274,979 62.68%
Tax -8,199 28,596 53,570 53,285 70,595 28,408 130,643 -
NP -577,636 -589,532 -463,583 -95,598 406 46,394 -144,336 152.71%
-
NP to SH -577,636 -589,532 -463,583 -95,616 393 46,690 -144,040 153.05%
-
Tax Rate - - - - - -157.95% - -
Total Cost 5,213,508 5,501,373 5,903,253 6,726,890 7,160,610 7,750,538 8,388,581 -27.23%
-
Net Worth 5,197,833 4,345,880 5,227,806 5,511,960 5,782,681 5,861,022 5,699,936 -5.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 5,197,833 4,345,880 5,227,806 5,511,960 5,782,681 5,861,022 5,699,936 -5.97%
NOSH 550,035 456,499 549,716 549,000 548,121 548,271 547,544 0.30%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -12.46% -12.00% -8.52% -1.44% 0.01% 0.60% -1.75% -
ROE -11.11% -13.57% -8.87% -1.73% 0.01% 0.80% -2.53% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 842.83 1,075.98 989.54 1,207.89 1,306.47 1,422.09 1,505.68 -32.15%
EPS -105.02 -129.14 -84.33 -17.42 0.07 8.52 -26.31 152.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.45 9.52 9.51 10.04 10.55 10.69 10.41 -6.26%
Adjusted Per Share Value based on latest NOSH - 549,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 846.18 896.56 992.90 1,210.41 1,307.10 1,423.17 1,504.82 -31.94%
EPS -105.44 -107.61 -84.62 -17.45 0.07 8.52 -26.29 153.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.4876 7.9325 9.5423 10.0609 10.5551 10.6981 10.4041 -5.97%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.00 6.65 6.60 4.86 5.20 5.70 6.55 -
P/RPS 0.71 0.62 0.67 0.40 0.40 0.40 0.44 37.69%
P/EPS -5.71 -5.15 -7.83 -27.90 7,252.50 66.93 -24.90 -62.63%
EY -17.50 -19.42 -12.78 -3.58 0.01 1.49 -4.02 167.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.69 0.48 0.49 0.53 0.63 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 31/05/07 27/02/07 30/11/06 29/08/06 30/05/06 27/02/06 -
Price 5.20 5.35 7.30 5.90 4.80 5.70 5.20 -
P/RPS 0.62 0.50 0.74 0.49 0.37 0.40 0.35 46.55%
P/EPS -4.95 -4.14 -8.66 -33.88 6,694.61 66.93 -19.77 -60.37%
EY -20.20 -24.14 -11.55 -2.95 0.01 1.49 -5.06 152.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.56 0.77 0.59 0.45 0.53 0.50 6.57%

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