[PROTON] QoQ TTM Result on 31-Mar-2006 [#4]

Stock
[PROTON] PROTON HOLDINGS BHD
Announcement Date
30-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 132.41%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
PROTON's Result
PROTON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 5,439,670 6,631,292 7,161,016 7,796,932 8,244,245 8,192,471 8,616,367 -26.34%
PBT -517,153 -148,883 -70,189 17,986 -274,979 -196,078 206,692 -
Tax 53,570 53,285 70,595 28,408 130,643 106,136 56,622 -3.61%
NP -463,583 -95,598 406 46,394 -144,336 -89,942 263,314 -
-
NP to SH -463,583 -95,616 393 46,690 -144,040 -89,628 263,623 -
-
Tax Rate - - - -157.95% - - -27.39% -
Total Cost 5,903,253 6,726,890 7,160,610 7,750,538 8,388,581 8,282,413 8,353,053 -20.60%
-
Net Worth 5,227,806 5,511,960 5,782,681 5,861,022 5,699,936 5,618,636 5,957,032 -8.31%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - 82,424 -
Div Payout % - - - - - - 31.27% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 5,227,806 5,511,960 5,782,681 5,861,022 5,699,936 5,618,636 5,957,032 -8.31%
NOSH 549,716 549,000 548,121 548,271 547,544 549,231 561,454 -1.39%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -8.52% -1.44% 0.01% 0.60% -1.75% -1.10% 3.06% -
ROE -8.87% -1.73% 0.01% 0.80% -2.53% -1.60% 4.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 989.54 1,207.89 1,306.47 1,422.09 1,505.68 1,491.62 1,534.65 -25.30%
EPS -84.33 -17.42 0.07 8.52 -26.31 -16.32 46.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 14.68 -
NAPS 9.51 10.04 10.55 10.69 10.41 10.23 10.61 -7.01%
Adjusted Per Share Value based on latest NOSH - 548,271
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 992.90 1,210.41 1,307.10 1,423.17 1,504.82 1,495.37 1,572.74 -26.34%
EPS -84.62 -17.45 0.07 8.52 -26.29 -16.36 48.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.04 -
NAPS 9.5423 10.0609 10.5551 10.6981 10.4041 10.2557 10.8733 -8.31%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 6.60 4.86 5.20 5.70 6.55 8.25 7.05 -
P/RPS 0.67 0.40 0.40 0.40 0.44 0.55 0.46 28.40%
P/EPS -7.83 -27.90 7,252.50 66.93 -24.90 -50.56 15.01 -
EY -12.78 -3.58 0.01 1.49 -4.02 -1.98 6.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.69 0.48 0.49 0.53 0.63 0.81 0.66 2.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 29/08/06 30/05/06 27/02/06 29/11/05 30/08/05 -
Price 7.30 5.90 4.80 5.70 5.20 7.40 8.85 -
P/RPS 0.74 0.49 0.37 0.40 0.35 0.50 0.58 17.58%
P/EPS -8.66 -33.88 6,694.61 66.93 -19.77 -45.35 18.85 -
EY -11.55 -2.95 0.01 1.49 -5.06 -2.21 5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.66 -
P/NAPS 0.77 0.59 0.45 0.53 0.50 0.72 0.83 -4.86%

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