[PA] YoY Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- -81.89%
YoY- 113.7%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Revenue 117,058 101,028 91,164 88,564 100,048 0 170,148 -5.80%
PBT 2,508 -5,370 -1,762 872 -3,380 0 12,226 -22.36%
Tax 0 0 0 0 0 0 -1,964 -
NP 2,508 -5,370 -1,762 872 -3,380 0 10,262 -20.16%
-
NP to SH 1,618 -5,220 -1,580 402 -2,934 0 10,262 -25.56%
-
Tax Rate 0.00% - - 0.00% - - 16.06% -
Total Cost 114,550 106,398 92,926 87,692 103,428 0 159,886 -5.18%
-
Net Worth 109,125 3,748,036 51,484 51,239 48,066 85,393 70,354 7.26%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Net Worth 109,125 3,748,036 51,484 51,239 48,066 85,393 70,354 7.26%
NOSH 946,531 191,911 192,682 154,615 127,565 128,469 121,300 38.86%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
NP Margin 2.14% -5.32% -1.93% 0.98% -3.38% 0.00% 6.03% -
ROE 1.48% -0.14% -3.07% 0.78% -6.10% 0.00% 14.59% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 13.02 52.64 47.31 57.28 78.43 0.00 140.27 -31.60%
EPS 0.18 -2.72 -0.82 0.26 -2.30 0.00 8.46 -45.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 19.53 0.2672 0.3314 0.3768 0.6647 0.58 -22.11%
Adjusted Per Share Value based on latest NOSH - 177,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 7.78 6.71 6.06 5.89 6.65 0.00 11.31 -5.80%
EPS 0.11 -0.35 -0.10 0.03 -0.19 0.00 0.68 -25.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 2.4908 0.0342 0.0341 0.0319 0.0567 0.0468 7.24%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 -
Price 0.155 0.12 0.155 0.44 0.54 0.60 1.13 -
P/RPS 1.19 0.23 0.33 0.77 0.69 0.00 0.81 6.34%
P/EPS 86.11 -4.41 -18.90 169.23 -23.48 0.00 13.36 34.68%
EY 1.16 -22.67 -5.29 0.59 -4.26 0.00 7.49 -25.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.01 0.58 1.33 1.43 0.90 1.95 -6.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 26/11/13 20/11/12 22/11/11 19/11/10 23/11/09 26/11/08 29/08/07 -
Price 0.145 0.10 0.20 0.40 0.55 0.29 0.98 -
P/RPS 1.11 0.19 0.42 0.70 0.70 0.00 0.70 7.64%
P/EPS 80.56 -3.68 -24.39 153.85 -23.91 0.00 11.58 36.34%
EY 1.24 -27.20 -4.10 0.65 -4.18 0.00 8.63 -26.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.01 0.75 1.21 1.46 0.44 1.69 -5.45%

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