[PA] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ--%
YoY- 153.48%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 176,012 115,580 95,016 136,324 145,400 112,076 114,408 7.12%
PBT 5,120 -13,196 -7,212 3,858 2,944 3,488 1,220 25.77%
Tax 0 0 0 0 0 0 0 -
NP 5,120 -13,196 -7,212 3,858 2,944 3,488 1,220 25.77%
-
NP to SH 5,120 -13,196 -7,212 3,858 2,884 2,452 1,312 24.32%
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 170,892 128,776 102,228 132,466 142,456 108,588 113,188 6.80%
-
Net Worth 95,534 71,997 85,730 91,857 103,945 96,503 40,633 14.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 95,534 71,997 85,730 91,857 103,945 96,503 40,633 14.64%
NOSH 1,703,757 946,531 946,531 918,571 946,531 875,714 192,941 41.65%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.91% -11.42% -7.59% 2.83% 2.02% 3.11% 1.07% -
ROE 5.36% -18.33% -8.41% 4.20% 2.77% 2.54% 3.23% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 10.94 11.67 10.48 14.84 16.04 12.80 59.30 -23.67%
EPS 0.32 -1.32 -0.80 0.42 0.32 0.28 0.68 -11.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0594 0.0727 0.0946 0.10 0.1147 0.1102 0.2106 -18.31%
Adjusted Per Share Value based on latest NOSH - 913,571
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.70 7.68 6.31 9.06 9.66 7.45 7.60 7.14%
EPS 0.34 -0.88 -0.48 0.26 0.19 0.16 0.09 23.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0635 0.0478 0.057 0.061 0.0691 0.0641 0.027 14.65%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 -
Price 0.05 0.06 0.065 0.06 0.125 0.13 0.12 -
P/RPS 0.46 0.51 0.62 0.40 0.78 1.02 0.20 14.24%
P/EPS 15.71 -4.50 -8.17 14.29 39.28 46.43 17.65 -1.84%
EY 6.37 -22.21 -12.24 7.00 2.55 2.15 5.67 1.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.69 0.60 1.09 1.18 0.57 6.39%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/11/18 24/11/17 23/11/16 20/11/15 27/08/14 30/08/13 01/08/12 -
Price 0.065 0.045 0.075 0.06 0.13 0.14 0.12 -
P/RPS 0.59 0.39 0.72 0.40 0.81 1.09 0.20 18.88%
P/EPS 20.42 -3.38 -9.42 14.29 40.85 50.00 17.65 2.35%
EY 4.90 -29.61 -10.61 7.00 2.45 2.00 5.67 -2.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.62 0.79 0.60 1.13 1.27 0.57 10.92%

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