[PA] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 1.29%
YoY- 24.85%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 202,201 0 0 185,004 179,478 170,766 170,148 12.13%
PBT -21,836 0 0 14,236 13,828 12,676 12,226 -
Tax 5,019 0 0 -2,220 -1,965 -2,078 -1,964 -
NP -16,817 0 0 12,016 11,863 10,597 10,262 -
-
NP to SH -16,817 0 0 12,016 11,863 10,597 10,262 -
-
Tax Rate - - - 15.59% 14.21% 16.39% 16.06% -
Total Cost 219,018 0 0 172,988 167,615 160,169 159,886 23.22%
-
Net Worth 65,121 85,393 83,222 78,164 75,038 72,917 70,354 -5.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - 12,161 - - - -
Div Payout % - - - 101.21% - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 65,121 85,393 83,222 78,164 75,038 72,917 70,354 -5.00%
NOSH 129,004 128,469 126,094 121,619 121,420 121,529 121,300 4.17%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -8.32% 0.00% 0.00% 6.49% 6.61% 6.21% 6.03% -
ROE -25.82% 0.00% 0.00% 15.37% 15.81% 14.53% 14.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 156.74 0.00 0.00 152.12 147.81 140.52 140.27 7.64%
EPS -13.04 0.00 0.00 9.88 9.77 8.72 8.46 -
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 0.5048 0.6647 0.66 0.6427 0.618 0.60 0.58 -8.80%
Adjusted Per Share Value based on latest NOSH - 121,619
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 13.44 0.00 0.00 12.29 11.93 11.35 11.31 12.13%
EPS -1.12 0.00 0.00 0.80 0.79 0.70 0.68 -
DPS 0.00 0.00 0.00 0.81 0.00 0.00 0.00 -
NAPS 0.0433 0.0567 0.0553 0.0519 0.0499 0.0485 0.0468 -5.02%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.60 0.86 0.92 1.14 1.05 1.13 -
P/RPS 0.35 0.00 0.00 0.60 0.77 0.75 0.81 -42.69%
P/EPS -4.22 0.00 0.00 9.31 11.67 12.04 13.36 -
EY -23.70 0.00 0.00 10.74 8.57 8.30 7.49 -
DY 0.00 0.00 0.00 10.87 0.00 0.00 0.00 -
P/NAPS 1.09 0.90 1.30 1.43 1.84 1.75 1.95 -32.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 -
Price 0.53 0.29 0.65 0.89 1.00 1.13 0.98 -
P/RPS 0.34 0.00 0.00 0.59 0.68 0.80 0.70 -38.07%
P/EPS -4.07 0.00 0.00 9.01 10.24 12.96 11.58 -
EY -24.60 0.00 0.00 11.10 9.77 7.72 8.63 -
DY 0.00 0.00 0.00 11.24 0.00 0.00 0.00 -
P/NAPS 1.05 0.44 0.98 1.38 1.62 1.88 1.69 -27.08%

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