[PA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -21.2%
YoY- 88.47%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 44,282 22,618 97,038 73,167 50,024 26,571 0 -
PBT 436 662 -18,469 -2,111 -1,690 -1,050 0 -
Tax 0 0 0 0 0 0 0 -
NP 436 662 -18,469 -2,111 -1,690 -1,050 0 -
-
NP to SH 201 555 -18,365 -1,778 -1,467 -985 0 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 43,846 21,956 115,507 75,278 51,714 27,621 0 -
-
Net Worth 51,239 32,667 31,246 47,890 48,066 48,751 50,064 1.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 51,239 32,667 31,246 47,890 48,066 48,751 50,064 1.55%
NOSH 154,615 129,069 127,849 127,913 127,565 127,922 128,865 12.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.98% 2.93% -19.03% -2.89% -3.38% -3.95% 0.00% -
ROE 0.39% 1.70% -58.77% -3.71% -3.05% -2.02% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 28.64 17.52 75.90 57.20 39.21 20.77 0.00 -
EPS 0.13 0.43 -14.37 -1.39 -1.15 -0.77 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.2531 0.2444 0.3744 0.3768 0.3811 0.3885 -10.04%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 2.94 1.50 6.45 4.86 3.32 1.77 0.00 -
EPS 0.01 0.04 -1.22 -0.12 -0.10 -0.07 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0217 0.0208 0.0318 0.0319 0.0324 0.0333 1.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.51 0.56 0.54 0.50 0.50 -
P/RPS 1.54 2.68 0.67 0.98 1.38 2.41 0.00 -
P/EPS 338.46 109.30 -3.55 -40.29 -46.96 -64.94 0.00 -
EY 0.30 0.91 -28.17 -2.48 -2.13 -1.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.86 2.09 1.50 1.43 1.31 1.29 2.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 30/08/10 31/05/10 25/02/10 23/11/09 27/08/09 01/06/09 -
Price 0.40 0.40 0.44 0.54 0.55 0.50 0.49 -
P/RPS 1.40 2.28 0.58 0.94 1.40 2.41 0.00 -
P/EPS 307.69 93.02 -3.06 -38.85 -47.83 -64.94 0.00 -
EY 0.33 1.07 -32.65 -2.57 -2.09 -1.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.58 1.80 1.44 1.46 1.31 1.26 -2.66%

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