[PA] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 123.39%
YoY- 25.51%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 251,044 202,167 198,344 194,450 173,324 165,112 170,432 29.36%
PBT 13,620 9,280 8,249 5,826 2,608 4,492 3,997 125.93%
Tax 0 -160 -85 0 0 -147 -90 -
NP 13,620 9,120 8,164 5,826 2,608 4,345 3,906 129.42%
-
NP to SH 13,620 9,120 8,164 5,826 2,608 4,378 3,906 129.42%
-
Tax Rate 0.00% 1.72% 1.03% 0.00% 0.00% 3.27% 2.25% -
Total Cost 237,424 193,047 190,180 188,624 170,716 160,767 166,525 26.59%
-
Net Worth 135,153 131,694 128,699 125,442 106,349 105,812 104,656 18.53%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 135,153 131,694 128,699 125,442 106,349 105,812 104,656 18.53%
NOSH 2,244,505 2,244,505 2,244,505 2,244,505 1,870,423 1,870,423 1,870,423 12.88%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.43% 4.51% 4.12% 3.00% 1.50% 2.63% 2.29% -
ROE 10.08% 6.93% 6.34% 4.64% 2.45% 4.14% 3.73% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 11.39 9.58 9.83 10.11 9.27 9.03 9.54 12.50%
EPS 0.60 0.43 0.40 0.30 0.12 0.24 0.21 100.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0613 0.0624 0.0638 0.0652 0.0569 0.0579 0.0586 3.04%
Adjusted Per Share Value based on latest NOSH - 2,244,505
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 16.68 13.44 13.18 12.92 11.52 10.97 11.33 29.32%
EPS 0.91 0.61 0.54 0.39 0.17 0.29 0.26 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0898 0.0875 0.0855 0.0834 0.0707 0.0703 0.0695 18.57%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.08 0.055 0.045 0.055 0.055 0.05 0.05 -
P/RPS 0.70 0.57 0.46 0.54 0.59 0.55 0.52 21.85%
P/EPS 12.95 12.73 11.12 18.16 39.42 20.87 22.86 -31.46%
EY 7.72 7.86 8.99 5.51 2.54 4.79 4.37 45.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.88 0.71 0.84 0.97 0.86 0.85 33.31%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 23/11/20 24/08/20 22/05/20 20/02/20 27/11/19 22/08/19 24/05/19 -
Price 0.15 0.09 0.055 0.065 0.07 0.055 0.055 -
P/RPS 1.32 0.94 0.56 0.64 0.75 0.61 0.58 72.76%
P/EPS 24.28 20.83 13.59 21.47 50.17 22.96 25.14 -2.28%
EY 4.12 4.80 7.36 4.66 1.99 4.36 3.98 2.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.44 0.86 1.00 1.23 0.95 0.94 89.06%

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