[PA] QoQ TTM Result on 31-Dec-2008

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008
Profit Trend
QoQ- -256.32%
YoY- -230.09%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 114,419 143,455 168,143 185,348 201,673 192,185 185,943 -27.63%
PBT -43,351 -42,266 -38,165 -20,033 11,376 14,325 14,449 -
Tax 5,704 5,634 5,161 4,601 -1,504 -2,011 -1,988 -
NP -37,647 -36,632 -33,004 -15,432 9,872 12,314 12,461 -
-
NP to SH -37,424 -36,567 -33,004 -15,432 9,872 12,314 12,461 -
-
Tax Rate - - - - 13.22% 14.04% 13.76% -
Total Cost 152,066 180,087 201,147 200,780 191,801 179,871 173,482 -8.40%
-
Net Worth 47,794 48,751 50,355 65,876 89,022 86,369 78,164 -27.93%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 47,794 48,751 50,355 65,876 89,022 86,369 78,164 -27.93%
NOSH 126,842 127,922 125,730 130,500 133,928 130,862 121,619 2.84%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -32.90% -25.54% -19.63% -8.33% 4.90% 6.41% 6.70% -
ROE -78.30% -75.01% -65.54% -23.43% 11.09% 14.26% 15.94% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.21 112.14 133.73 142.03 150.58 146.86 152.89 -29.62%
EPS -29.50 -28.59 -26.25 -11.83 7.37 9.41 10.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3768 0.3811 0.4005 0.5048 0.6647 0.66 0.6427 -29.92%
Adjusted Per Share Value based on latest NOSH - 130,500
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.60 9.53 11.17 12.32 13.40 12.77 12.36 -27.66%
EPS -2.49 -2.43 -2.19 -1.03 0.66 0.82 0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0318 0.0324 0.0335 0.0438 0.0592 0.0574 0.0519 -27.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.50 0.50 0.55 0.60 0.86 0.92 -
P/RPS 0.60 0.45 0.37 0.39 0.40 0.59 0.60 0.00%
P/EPS -1.83 -1.75 -1.90 -4.65 8.14 9.14 8.98 -
EY -54.64 -57.17 -52.50 -21.50 12.29 10.94 11.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.31 1.25 1.09 0.90 1.30 1.43 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 27/08/09 01/06/09 27/02/09 26/11/08 28/08/08 02/06/08 -
Price 0.55 0.50 0.49 0.53 0.29 0.65 0.89 -
P/RPS 0.61 0.45 0.37 0.37 0.19 0.44 0.58 3.41%
P/EPS -1.86 -1.75 -1.87 -4.48 3.93 6.91 8.69 -
EY -53.64 -57.17 -53.57 -22.31 25.42 14.48 11.51 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.31 1.22 1.05 0.44 0.98 1.38 3.82%

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