[PA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 100.64%
YoY- -86.85%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 102,872 75,073 45,582 22,407 82,606 61,847 44,282 75.31%
PBT -12,247 -2,020 -881 145 -12,222 -437 436 -
Tax 32 0 0 0 805 -16 0 -
NP -12,215 -2,020 -881 145 -11,417 -453 436 -
-
NP to SH -11,941 -1,943 -790 73 -11,462 -644 201 -
-
Tax Rate - - - 0.00% - - 0.00% -
Total Cost 115,087 77,093 46,463 22,262 94,023 62,300 43,846 90.17%
-
Net Worth 40,022 50,248 51,484 49,585 46,739 53,996 51,239 -15.17%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 40,022 50,248 51,484 49,585 46,739 53,996 51,239 -15.17%
NOSH 191,585 192,376 192,682 182,500 172,341 165,128 154,615 15.34%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -11.87% -2.69% -1.93% 0.65% -13.82% -0.73% 0.98% -
ROE -29.84% -3.87% -1.53% 0.15% -24.52% -1.19% 0.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 53.70 39.02 23.66 12.28 47.93 37.45 28.64 51.99%
EPS -6.23 -1.01 -0.41 0.04 -6.64 -0.39 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2089 0.2612 0.2672 0.2717 0.2712 0.327 0.3314 -26.46%
Adjusted Per Share Value based on latest NOSH - 182,500
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 6.84 4.99 3.03 1.49 5.49 4.11 2.94 75.48%
EPS -0.79 -0.13 -0.05 0.00 -0.76 -0.04 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0266 0.0334 0.0342 0.033 0.0311 0.0359 0.0341 -15.24%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.14 0.16 0.155 0.28 0.34 0.40 0.44 -
P/RPS 0.26 0.41 0.66 2.28 0.71 1.07 1.54 -69.41%
P/EPS -2.25 -15.84 -37.80 700.00 -5.11 -102.56 338.46 -
EY -44.52 -6.31 -2.65 0.14 -19.56 -0.97 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.61 0.58 1.03 1.25 1.22 1.33 -36.66%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 29/05/12 27/02/12 22/11/11 22/08/11 25/05/11 25/02/11 19/11/10 -
Price 0.14 0.14 0.20 0.24 0.275 0.34 0.40 -
P/RPS 0.26 0.36 0.85 1.95 0.57 0.91 1.40 -67.41%
P/EPS -2.25 -13.86 -48.78 600.00 -4.13 -87.18 307.69 -
EY -44.52 -7.21 -2.05 0.17 -24.18 -1.15 0.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.54 0.75 0.88 1.01 1.04 1.21 -32.54%

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