[PA] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.38%
YoY- -2.22%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 51,259 46,251 51,404 43,001 45,017 40,057 43,733 11.17%
PBT 3,051 3,559 4,321 3,394 3,175 2,938 3,305 -5.19%
Tax -473 -555 -406 -577 -450 -532 -531 -7.42%
NP 2,578 3,004 3,915 2,817 2,725 2,406 2,774 -4.77%
-
NP to SH 2,578 3,004 3,915 2,817 2,725 2,406 2,774 -4.77%
-
Tax Rate 15.50% 15.59% 9.40% 17.00% 14.17% 18.11% 16.07% -
Total Cost 48,681 43,247 47,489 40,184 42,292 37,651 40,959 12.21%
-
Net Worth 86,369 78,164 75,147 72,853 70,558 68,478 66,212 19.40%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - 3,040 - - - - - -
Div Payout % - 101.21% - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 86,369 78,164 75,147 72,853 70,558 68,478 66,212 19.40%
NOSH 130,862 121,619 121,597 121,422 121,651 92,538 91,961 26.54%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.03% 6.49% 7.62% 6.55% 6.05% 6.01% 6.34% -
ROE 2.98% 3.84% 5.21% 3.87% 3.86% 3.51% 4.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 39.17 38.03 42.27 35.41 37.00 43.29 47.56 -12.14%
EPS 1.97 2.47 3.22 2.32 2.24 2.60 2.29 -9.55%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6427 0.618 0.60 0.58 0.74 0.72 -5.64%
Adjusted Per Share Value based on latest NOSH - 121,422
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.41 3.07 3.42 2.86 2.99 2.66 2.91 11.16%
EPS 0.17 0.20 0.26 0.19 0.18 0.16 0.18 -3.74%
DPS 0.00 0.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0574 0.0519 0.0499 0.0484 0.0469 0.0455 0.044 19.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.86 0.92 1.14 1.05 1.13 1.17 1.05 -
P/RPS 2.20 2.42 2.70 2.96 3.05 2.70 2.21 -0.30%
P/EPS 43.65 37.25 35.41 45.26 50.45 45.00 34.81 16.30%
EY 2.29 2.68 2.82 2.21 1.98 2.22 2.87 -13.98%
DY 0.00 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.43 1.84 1.75 1.95 1.58 1.46 -7.45%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 27/06/07 20/03/07 -
Price 0.65 0.89 1.00 1.13 0.98 1.06 1.09 -
P/RPS 1.66 2.34 2.37 3.19 2.65 2.45 2.29 -19.32%
P/EPS 32.99 36.03 31.06 48.71 43.75 40.77 36.13 -5.88%
EY 3.03 2.78 3.22 2.05 2.29 2.45 2.77 6.16%
DY 0.00 2.81 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.38 1.62 1.88 1.69 1.43 1.51 -25.05%

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