[PA] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -313.6%
YoY- 63.78%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 91,164 89,628 82,606 82,462 88,564 90,472 97,038 -4.07%
PBT -1,762 580 -12,222 -582 872 2,648 -18,469 -79.09%
Tax 0 0 805 -21 0 0 0 -
NP -1,762 580 -11,417 -604 872 2,648 -18,469 -79.09%
-
NP to SH -1,580 292 -11,462 -858 402 2,220 -18,365 -80.48%
-
Tax Rate - 0.00% - - 0.00% 0.00% - -
Total Cost 92,926 89,048 94,023 83,066 87,692 87,824 115,507 -13.48%
-
Net Worth 51,484 49,585 46,739 53,996 51,239 32,667 31,246 39.46%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 51,484 49,585 46,739 53,996 51,239 32,667 31,246 39.46%
NOSH 192,682 182,500 172,341 165,128 154,615 129,069 127,849 31.41%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.93% 0.65% -13.82% -0.73% 0.98% 2.93% -19.03% -
ROE -3.07% 0.59% -24.52% -1.59% 0.78% 6.80% -58.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 47.31 49.11 47.93 49.94 57.28 70.10 75.90 -27.00%
EPS -0.82 0.16 -6.64 -0.52 0.26 1.72 -14.37 -85.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2717 0.2712 0.327 0.3314 0.2531 0.2444 6.12%
Adjusted Per Share Value based on latest NOSH - 191,702
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.06 5.96 5.49 5.48 5.89 6.01 6.45 -4.06%
EPS -0.10 0.02 -0.76 -0.06 0.03 0.15 -1.22 -81.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0342 0.033 0.0311 0.0359 0.0341 0.0217 0.0208 39.26%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.155 0.28 0.34 0.40 0.44 0.47 0.51 -
P/RPS 0.33 0.57 0.71 0.80 0.77 0.67 0.67 -37.60%
P/EPS -18.90 175.00 -5.11 -76.92 169.23 27.33 -3.55 204.58%
EY -5.29 0.57 -19.56 -1.30 0.59 3.66 -28.17 -67.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.03 1.25 1.22 1.33 1.86 2.09 -57.42%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 25/05/11 25/02/11 19/11/10 30/08/10 31/05/10 -
Price 0.20 0.24 0.275 0.34 0.40 0.40 0.44 -
P/RPS 0.42 0.49 0.57 0.68 0.70 0.57 0.58 -19.34%
P/EPS -24.39 150.00 -4.13 -65.38 153.85 23.26 -3.06 298.51%
EY -4.10 0.67 -24.18 -1.53 0.65 4.30 -32.65 -74.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 1.01 1.04 1.21 1.58 1.80 -44.18%

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