[PA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
02-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 5.04%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 185,348 201,673 192,185 185,943 179,479 171,808 168,036 6.72%
PBT -20,033 11,376 14,325 14,449 13,828 12,812 12,851 -
Tax 4,601 -1,504 -2,011 -1,988 -1,965 -2,090 -2,065 -
NP -15,432 9,872 12,314 12,461 11,863 10,722 10,786 -
-
NP to SH -15,432 9,872 12,314 12,461 11,863 10,722 10,786 -
-
Tax Rate - 13.22% 14.04% 13.76% 14.21% 16.31% 16.07% -
Total Cost 200,780 191,801 179,871 173,482 167,616 161,086 157,250 17.60%
-
Net Worth 65,876 89,022 86,369 78,164 75,147 72,853 70,558 -4.45%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 65,876 89,022 86,369 78,164 75,147 72,853 70,558 -4.45%
NOSH 130,500 133,928 130,862 121,619 121,597 121,422 121,651 4.77%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -8.33% 4.90% 6.41% 6.70% 6.61% 6.24% 6.42% -
ROE -23.43% 11.09% 14.26% 15.94% 15.79% 14.72% 15.29% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 142.03 150.58 146.86 152.89 147.60 141.50 138.13 1.86%
EPS -11.83 7.37 9.41 10.25 9.76 8.83 8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5048 0.6647 0.66 0.6427 0.618 0.60 0.58 -8.80%
Adjusted Per Share Value based on latest NOSH - 121,619
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.32 13.40 12.77 12.36 11.93 11.42 11.17 6.71%
EPS -1.03 0.66 0.82 0.83 0.79 0.71 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0438 0.0592 0.0574 0.0519 0.0499 0.0484 0.0469 -4.43%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.60 0.86 0.92 1.14 1.05 1.13 -
P/RPS 0.39 0.40 0.59 0.60 0.77 0.74 0.82 -38.93%
P/EPS -4.65 8.14 9.14 8.98 11.69 11.89 12.74 -
EY -21.50 12.29 10.94 11.14 8.56 8.41 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.90 1.30 1.43 1.84 1.75 1.95 -32.02%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 26/11/08 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 -
Price 0.53 0.29 0.65 0.89 1.00 1.13 0.98 -
P/RPS 0.37 0.19 0.44 0.58 0.68 0.80 0.71 -35.11%
P/EPS -4.48 3.93 6.91 8.69 10.25 12.80 11.05 -
EY -22.31 25.42 14.48 11.51 9.76 7.81 9.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.44 0.98 1.38 1.62 1.88 1.69 -27.08%

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