[PA] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 61.28%
YoY- 89.97%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 144,449 141,302 139,899 131,568 102,318 93,305 84,707 42.59%
PBT -1,819 -849 -500 -364 -3,197 -7,986 -11,359 -70.41%
Tax -950 -950 -950 -950 107 -26 -26 993.92%
NP -2,769 -1,799 -1,450 -1,314 -3,090 -8,012 -11,385 -60.93%
-
NP to SH -2,314 -1,148 -992 -1,100 -2,841 -7,543 -10,678 -63.82%
-
Tax Rate - - - - - - - -
Total Cost 147,218 143,101 141,349 132,882 105,408 101,317 96,092 32.79%
-
Net Worth 102,948 0 103,945 103,220 105,380 105,153 96,503 4.39%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 102,948 0 103,945 103,220 105,380 105,153 96,503 4.39%
NOSH 946,531 946,531 946,531 946,531 946,531 946,531 875,714 5.30%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -1.92% -1.27% -1.04% -1.00% -3.02% -8.59% -13.44% -
ROE -2.25% 0.00% -0.95% -1.07% -2.70% -7.17% -11.06% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 15.94 15.68 15.44 14.52 11.46 10.77 9.67 39.41%
EPS -0.26 -0.13 -0.11 -0.12 -0.32 -0.87 -1.22 -64.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1136 0.00 0.1147 0.1139 0.118 0.1214 0.1102 2.04%
Adjusted Per Share Value based on latest NOSH - 946,531
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 9.60 9.39 9.30 8.74 6.80 6.20 5.63 42.58%
EPS -0.15 -0.08 -0.07 -0.07 -0.19 -0.50 -0.71 -64.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0684 0.00 0.0691 0.0686 0.07 0.0699 0.0641 4.41%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.075 0.12 0.125 0.135 0.145 0.155 0.13 -
P/RPS 0.47 0.77 0.81 0.93 1.27 1.44 1.34 -50.17%
P/EPS -29.37 -94.21 -114.19 -111.22 -45.58 -17.80 -10.66 96.16%
EY -3.40 -1.06 -0.88 -0.90 -2.19 -5.62 -9.38 -49.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 1.09 1.19 1.23 1.28 1.18 -32.04%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 21/11/14 27/08/14 21/05/14 24/02/14 26/11/13 30/08/13 -
Price 0.08 0.10 0.13 0.14 0.15 0.145 0.14 -
P/RPS 0.50 0.64 0.84 0.96 1.31 1.35 1.45 -50.73%
P/EPS -31.33 -78.51 -118.76 -115.34 -47.15 -16.65 -11.48 94.93%
EY -3.19 -1.27 -0.84 -0.87 -2.12 -6.01 -8.71 -48.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.00 1.13 1.23 1.27 1.19 1.27 -32.70%

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