[PA] QoQ Quarter Result on 31-Mar-2013 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 16.12%
YoY- 61.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 26,127 30,510 28,019 17,662 17,114 21,912 28,602 -5.83%
PBT -44 382 872 -4,407 -4,833 -2,991 305 -
Tax 0 0 0 107 -133 0 0 -
NP -44 382 872 -4,300 -4,966 -2,991 305 -
-
NP to SH 160 196 613 -3,810 -4,542 -2,939 328 -37.95%
-
Tax Rate - 0.00% 0.00% - - - 0.00% -
Total Cost 26,171 30,128 27,147 21,962 22,080 24,903 28,297 -5.06%
-
Net Worth 105,380 105,153 96,503 54,072 56,262 3,751,547 40,633 88.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,380 105,153 96,503 54,072 56,262 3,751,547 40,633 88.43%
NOSH 946,531 946,531 875,714 488,461 488,387 192,091 192,941 187.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.17% 1.25% 3.11% -24.35% -29.02% -13.65% 1.07% -
ROE 0.15% 0.19% 0.64% -7.05% -8.07% -0.08% 0.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.93 3.52 3.20 3.62 3.50 11.41 14.82 -65.96%
EPS 0.02 0.02 0.07 -0.78 -0.93 -1.53 0.17 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1214 0.1102 0.1107 0.1152 19.53 0.2106 -31.96%
Adjusted Per Share Value based on latest NOSH - 488,461
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.74 2.03 1.86 1.17 1.14 1.46 1.90 -5.68%
EPS 0.01 0.01 0.04 -0.25 -0.30 -0.20 0.02 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.07 0.0699 0.0641 0.0359 0.0374 2.4931 0.027 88.39%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.145 0.155 0.13 0.115 0.13 0.12 0.12 -
P/RPS 4.96 4.40 4.06 3.18 3.71 1.05 0.81 233.60%
P/EPS 809.33 684.98 185.71 -14.74 -13.98 -7.84 70.59 406.20%
EY 0.12 0.15 0.54 -6.78 -7.15 -12.75 1.42 -80.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.28 1.18 1.04 1.13 0.01 0.57 66.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 30/08/13 28/05/13 27/02/13 20/11/12 01/08/12 -
Price 0.15 0.145 0.14 0.135 0.12 0.10 0.12 -
P/RPS 5.13 4.12 4.38 3.73 3.42 0.88 0.81 241.16%
P/EPS 837.24 640.79 200.00 -17.31 -12.90 -6.54 70.59 417.74%
EY 0.12 0.16 0.50 -5.78 -7.75 -15.30 1.42 -80.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.19 1.27 1.22 1.04 0.01 0.57 70.34%

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