[PROTON] YoY TTM Result on 30-Jun-2011 [#1]

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -52.67%
YoY- -71.09%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 8,925,190 8,664,728 6,648,451 6,187,989 4,635,872 7,161,016 8,616,367 0.58%
PBT 122,692 301,162 -313,522 249,863 -569,437 -70,189 206,692 -8.32%
Tax -50,676 -33,510 14,241 33,468 -8,199 70,595 56,622 -
NP 72,016 267,652 -299,281 283,331 -577,636 406 263,314 -19.42%
-
NP to SH 72,016 249,062 -299,281 283,331 -577,636 393 263,623 -19.44%
-
Tax Rate 41.30% 11.13% - -13.39% - - -27.39% -
Total Cost 8,853,174 8,397,076 6,947,732 5,904,658 5,213,508 7,160,610 8,353,053 0.97%
-
Net Worth 5,612,804 5,416,157 5,212,651 5,465,467 5,197,833 5,782,681 5,957,032 -0.98%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - 108,566 27,381 - - - 82,424 -
Div Payout % - 43.59% 0.00% - - - 31.27% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 5,612,804 5,416,157 5,212,651 5,465,467 5,197,833 5,782,681 5,957,032 -0.98%
NOSH 569,249 549,863 551,020 547,642 550,035 548,121 561,454 0.22%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 0.81% 3.09% -4.50% 4.58% -12.46% 0.01% 3.06% -
ROE 1.28% 4.60% -5.74% 5.18% -11.11% 0.01% 4.43% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,567.89 1,575.80 1,206.57 1,129.93 842.83 1,306.47 1,534.65 0.35%
EPS 12.65 45.30 -54.31 51.74 -105.02 0.07 46.95 -19.62%
DPS 0.00 20.00 5.00 0.00 0.00 0.00 14.68 -
NAPS 9.86 9.85 9.46 9.98 9.45 10.55 10.61 -1.21%
Adjusted Per Share Value based on latest NOSH - 569,249
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 1,629.11 1,581.57 1,213.54 1,129.49 846.18 1,307.10 1,572.74 0.58%
EPS 13.15 45.46 -54.63 51.72 -105.44 0.07 48.12 -19.43%
DPS 0.00 19.82 5.00 0.00 0.00 0.00 15.04 -
NAPS 10.245 9.8861 9.5146 9.9761 9.4876 10.5551 10.8733 -0.98%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 3.31 4.42 2.85 3.04 6.00 5.20 7.05 -
P/RPS 0.21 0.28 0.24 0.27 0.71 0.40 0.46 -12.24%
P/EPS 26.16 9.76 -5.25 5.88 -5.71 7,252.50 15.01 9.69%
EY 3.82 10.25 -19.06 17.02 -17.50 0.01 6.66 -8.84%
DY 0.00 4.52 1.75 0.00 0.00 0.00 2.08 -
P/NAPS 0.34 0.45 0.30 0.30 0.63 0.49 0.66 -10.46%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 23/08/10 18/08/09 27/08/08 28/08/07 29/08/06 30/08/05 -
Price 3.00 4.66 2.86 2.98 5.20 4.80 8.85 -
P/RPS 0.19 0.30 0.24 0.26 0.62 0.37 0.58 -16.96%
P/EPS 23.71 10.29 -5.27 5.76 -4.95 6,694.61 18.85 3.89%
EY 4.22 9.72 -18.99 17.36 -20.20 0.01 5.31 -3.75%
DY 0.00 4.29 1.75 0.00 0.00 0.00 1.66 -
P/NAPS 0.30 0.47 0.30 0.30 0.55 0.45 0.83 -15.59%

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