[PA] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 19.2%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 90,170 100,097 82,462 97,556 170,766 148,578 125,394 -4.44%
PBT -10,025 -2,693 -582 -2,814 12,676 13,329 10,313 -
Tax -177 0 -21 0 -2,078 -2,137 -1,749 -27.06%
NP -10,202 -2,693 -604 -2,814 10,597 11,192 8,564 -
-
NP to SH -9,537 -2,590 -858 -2,370 10,597 11,192 8,564 -
-
Tax Rate - - - - 16.39% 16.03% 16.96% -
Total Cost 100,373 102,790 83,066 100,370 160,169 137,386 116,830 -2.07%
-
Net Worth 33,633 50,248 53,996 47,890 72,917 62,994 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 1,574 - -
Div Payout % - - - - - 14.07% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 33,633 50,248 53,996 47,890 72,917 62,994 0 -
NOSH 291,959 192,376 165,128 127,913 121,529 78,742 46,644 28.75%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -11.31% -2.69% -0.73% -2.89% 6.21% 7.53% 6.83% -
ROE -28.36% -5.16% -1.59% -4.95% 14.53% 17.77% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 30.88 52.03 49.94 76.27 140.52 188.69 268.83 -25.78%
EPS -3.27 -1.35 -0.52 -1.85 8.72 14.21 18.36 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.1152 0.2612 0.327 0.3744 0.60 0.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,666
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 5.99 6.65 5.48 6.48 11.35 9.87 8.33 -4.44%
EPS -0.63 -0.17 -0.06 -0.16 0.70 0.74 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.0224 0.0334 0.0359 0.0318 0.0485 0.0419 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 28/09/07 29/09/06 - -
Price 0.13 0.16 0.40 0.56 1.05 0.70 0.00 -
P/RPS 0.42 0.31 0.80 0.73 0.75 0.37 0.00 -
P/EPS -3.98 -11.88 -76.92 -30.22 12.04 4.92 0.00 -
EY -25.13 -8.42 -1.30 -3.31 8.30 20.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.86 0.00 -
P/NAPS 1.13 0.61 1.22 1.50 1.75 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 28/11/07 28/11/06 - -
Price 0.12 0.14 0.34 0.54 1.13 1.20 0.00 -
P/RPS 0.39 0.27 0.68 0.71 0.80 0.64 0.00 -
P/EPS -3.67 -10.40 -65.38 -29.14 12.96 8.44 0.00 -
EY -27.22 -9.62 -1.53 -3.43 7.72 11.84 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 1.04 0.54 1.04 1.44 1.88 1.50 0.00 -

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