[PA] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -19.65%
YoY- 113.63%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 136,526 145,400 131,578 112,888 117,058 112,076 84,192 37.98%
PBT 1,538 2,944 -357 1,622 2,508 3,488 -12,965 -
Tax 0 0 -950 0 0 0 -45 -
NP 1,538 2,944 -1,307 1,622 2,508 3,488 -13,010 -
-
NP to SH 1,522 2,884 -1,094 1,300 1,618 2,452 -11,992 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 134,988 142,456 132,885 111,265 114,550 108,588 97,202 24.44%
-
Net Worth 103,945 103,945 103,220 105,380 109,125 96,503 31,929 119.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 103,945 103,945 103,220 105,380 109,125 96,503 31,929 119.49%
NOSH 946,531 946,531 946,531 946,531 946,531 875,714 291,595 119.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.13% 2.02% -0.99% 1.44% 2.14% 3.11% -15.45% -
ROE 1.46% 2.77% -1.06% 1.23% 1.48% 2.54% -37.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 15.07 16.04 14.52 12.64 13.02 12.80 28.87 -35.14%
EPS 0.16 0.32 -0.12 0.15 0.18 0.28 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1147 0.1139 0.118 0.1214 0.1102 0.1095 3.13%
Adjusted Per Share Value based on latest NOSH - 946,531
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 9.07 9.66 8.74 7.50 7.78 7.45 5.60 37.87%
EPS 0.10 0.19 -0.07 0.09 0.11 0.16 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0691 0.0686 0.07 0.0725 0.0641 0.0212 119.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.12 0.125 0.135 0.145 0.155 0.13 0.115 -
P/RPS 0.80 0.78 0.93 1.15 1.19 1.02 0.40 58.67%
P/EPS 71.45 39.28 -111.83 99.61 86.11 46.43 -2.80 -
EY 1.40 2.55 -0.89 1.00 1.16 2.15 -35.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.19 1.23 1.28 1.18 1.05 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 21/05/14 24/02/14 26/11/13 30/08/13 28/05/13 -
Price 0.10 0.13 0.14 0.15 0.145 0.14 0.135 -
P/RPS 0.66 0.81 0.96 1.19 1.11 1.09 0.47 25.37%
P/EPS 59.54 40.85 -115.97 103.04 80.56 50.00 -3.28 -
EY 1.68 2.45 -0.86 0.97 1.24 2.00 -30.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.13 1.23 1.27 1.19 1.27 1.23 -20.59%

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