[PA] QoQ Annualized Quarter Result on 30-Sep-2011 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -641.1%
YoY- -493.03%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 114,408 102,872 100,097 91,164 89,628 82,606 82,462 24.41%
PBT 1,220 -12,247 -2,693 -1,762 580 -12,222 -582 -
Tax 0 32 0 0 0 805 -21 -
NP 1,220 -12,215 -2,693 -1,762 580 -11,417 -604 -
-
NP to SH 1,312 -11,941 -2,590 -1,580 292 -11,462 -858 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 113,188 115,087 102,790 92,926 89,048 94,023 83,066 22.93%
-
Net Worth 40,633 40,022 50,248 51,484 49,585 46,739 53,996 -17.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,633 40,022 50,248 51,484 49,585 46,739 53,996 -17.28%
NOSH 192,941 191,585 192,376 192,682 182,500 172,341 165,128 10.94%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.07% -11.87% -2.69% -1.93% 0.65% -13.82% -0.73% -
ROE 3.23% -29.84% -5.16% -3.07% 0.59% -24.52% -1.59% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.30 53.70 52.03 47.31 49.11 47.93 49.94 12.14%
EPS 0.68 -6.23 -1.35 -0.82 0.16 -6.64 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2089 0.2612 0.2672 0.2717 0.2712 0.327 -25.44%
Adjusted Per Share Value based on latest NOSH - 191,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.60 6.84 6.65 6.06 5.96 5.49 5.48 24.38%
EPS 0.09 -0.79 -0.17 -0.10 0.02 -0.76 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.027 0.0266 0.0334 0.0342 0.033 0.0311 0.0359 -17.31%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.14 0.16 0.155 0.28 0.34 0.40 -
P/RPS 0.20 0.26 0.31 0.33 0.57 0.71 0.80 -60.34%
P/EPS 17.65 -2.25 -11.88 -18.90 175.00 -5.11 -76.92 -
EY 5.67 -44.52 -8.42 -5.29 0.57 -19.56 -1.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.61 0.58 1.03 1.25 1.22 -39.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 01/08/12 29/05/12 27/02/12 22/11/11 22/08/11 25/05/11 25/02/11 -
Price 0.12 0.14 0.14 0.20 0.24 0.275 0.34 -
P/RPS 0.20 0.26 0.27 0.42 0.49 0.57 0.68 -55.80%
P/EPS 17.65 -2.25 -10.40 -24.39 150.00 -4.13 -65.38 -
EY 5.67 -44.52 -9.62 -4.10 0.67 -24.18 -1.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.54 0.75 0.88 1.01 1.04 -33.05%

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