[PA] QoQ Cumulative Quarter Result on 30-Jun-2013 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- 105.11%
YoY- 86.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 131,578 84,666 58,529 28,019 84,192 67,628 50,514 89.42%
PBT -357 1,217 1,254 872 -12,965 -7,519 -2,685 -73.98%
Tax -950 0 0 0 -45 -133 0 -
NP -1,307 1,217 1,254 872 -13,010 -7,652 -2,685 -38.14%
-
NP to SH -1,094 975 809 613 -11,992 -7,153 -2,610 -44.02%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 132,885 83,449 57,275 27,147 97,202 75,280 53,199 84.20%
-
Net Worth 103,220 105,380 109,125 96,503 31,929 33,633 3,748,036 -90.90%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 103,220 105,380 109,125 96,503 31,929 33,633 3,748,036 -90.90%
NOSH 946,531 946,531 946,531 875,714 291,595 291,959 191,911 190.03%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -0.99% 1.44% 2.14% 3.11% -15.45% -11.31% -5.32% -
ROE -1.06% 0.93% 0.74% 0.64% -37.56% -21.27% -0.07% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 14.52 9.48 6.51 3.20 28.87 23.16 26.32 -32.75%
EPS -0.12 0.11 0.09 0.07 -3.76 -2.45 -1.36 -80.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1139 0.118 0.1214 0.1102 0.1095 0.1152 19.53 -96.77%
Adjusted Per Share Value based on latest NOSH - 875,714
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 8.74 5.63 3.89 1.86 5.60 4.49 3.36 89.24%
EPS -0.07 0.06 0.05 0.04 -0.80 -0.48 -0.17 -44.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0686 0.07 0.0725 0.0641 0.0212 0.0224 2.4908 -90.90%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.135 0.145 0.155 0.13 0.115 0.13 0.12 -
P/RPS 0.93 1.53 2.38 4.06 0.40 0.56 0.46 59.95%
P/EPS -111.83 132.81 172.22 185.71 -2.80 -5.31 -8.82 444.58%
EY -0.89 0.75 0.58 0.54 -35.76 -18.85 -11.33 -81.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.23 1.28 1.18 1.05 1.13 0.01 2326.40%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 24/02/14 26/11/13 30/08/13 28/05/13 27/02/13 20/11/12 -
Price 0.14 0.15 0.145 0.14 0.135 0.12 0.10 -
P/RPS 0.96 1.58 2.23 4.38 0.47 0.52 0.38 85.59%
P/EPS -115.97 137.39 161.11 200.00 -3.28 -4.90 -7.35 530.13%
EY -0.86 0.73 0.62 0.50 -30.46 -20.42 -13.60 -84.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.27 1.19 1.27 1.23 1.04 0.01 2380.52%

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