[PA] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -3.75%
YoY- -1.17%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 84,794 83,282 83,493 83,822 88,512 90,302 94,255 -6.80%
PBT -13,594 -12,867 -12,350 -16,330 -15,816 -16,158 -17,870 -16.65%
Tax 805 805 805 -16 0 0 0 -
NP -12,789 -12,062 -11,545 -16,346 -15,816 -16,158 -17,870 -19.97%
-
NP to SH -12,508 -12,072 -11,590 -16,530 -15,933 -15,989 -17,529 -20.13%
-
Tax Rate - - - - - - - -
Total Cost 97,583 95,344 95,038 100,168 104,328 106,460 112,125 -8.83%
-
Net Worth 51,183 49,585 53,073 62,686 58,823 32,667 32,091 36.47%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 51,183 49,585 53,073 62,686 58,823 32,667 32,091 36.47%
NOSH 191,555 182,500 191,739 191,702 177,500 129,069 127,802 30.93%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -15.08% -14.48% -13.83% -19.50% -17.87% -17.89% -18.96% -
ROE -24.44% -24.35% -21.84% -26.37% -27.09% -48.94% -54.62% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.27 45.63 43.54 43.73 49.87 69.96 73.75 -28.81%
EPS -6.53 -6.61 -6.04 -8.62 -8.98 -12.39 -13.72 -39.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2672 0.2717 0.2768 0.327 0.3314 0.2531 0.2511 4.22%
Adjusted Per Share Value based on latest NOSH - 191,702
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.64 5.53 5.55 5.57 5.88 6.00 6.26 -6.71%
EPS -0.83 -0.80 -0.77 -1.10 -1.06 -1.06 -1.16 -19.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.034 0.033 0.0353 0.0417 0.0391 0.0217 0.0213 36.54%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.155 0.28 0.34 0.40 0.44 0.47 0.51 -
P/RPS 0.35 0.61 0.78 0.91 0.88 0.67 0.69 -36.37%
P/EPS -2.37 -4.23 -5.62 -4.64 -4.90 -3.79 -3.72 -25.93%
EY -42.13 -23.62 -17.78 -21.56 -20.40 -26.36 -26.89 34.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 1.03 1.23 1.22 1.33 1.86 2.03 -56.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 25/05/11 25/02/11 19/11/10 30/08/10 31/05/10 -
Price 0.20 0.24 0.275 0.34 0.40 0.40 0.44 -
P/RPS 0.45 0.53 0.63 0.78 0.80 0.57 0.60 -17.43%
P/EPS -3.06 -3.63 -4.55 -3.94 -4.46 -3.23 -3.21 -3.13%
EY -32.65 -27.56 -21.98 -25.36 -22.44 -30.97 -31.17 3.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.88 0.99 1.04 1.21 1.58 1.75 -43.12%

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