[PA] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -83.69%
YoY- 292.65%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 175,870 100,384 96,334 116,070 136,526 117,058 101,028 9.26%
PBT 4,642 -21,060 -2,920 629 1,538 2,508 -5,370 -
Tax 0 0 0 0 0 0 0 -
NP 4,642 -21,060 -2,920 629 1,538 2,508 -5,370 -
-
NP to SH 4,642 -21,060 -2,920 629 1,522 1,618 -5,220 -
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% - -
Total Cost 171,228 121,444 99,254 115,441 134,988 114,550 106,398 7.90%
-
Net Worth 10,416,766 102,703 86,002 89,174 103,945 109,125 3,748,036 17.75%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 10,416,766 102,703 86,002 89,174 103,945 109,125 3,748,036 17.75%
NOSH 1,870,423 1,703,757 946,531 946,531 946,531 946,531 191,911 43.91%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.64% -20.98% -3.03% 0.54% 1.13% 2.14% -5.32% -
ROE 0.04% -20.51% -3.40% 0.71% 1.46% 1.48% -0.14% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 10.08 10.04 10.63 12.81 15.07 13.02 52.64 -23.22%
EPS 0.26 -2.10 -0.32 0.07 0.16 0.18 -2.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.97 0.1027 0.0949 0.0984 0.1147 0.1214 19.53 -17.26%
Adjusted Per Share Value based on latest NOSH - 946,531
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.69 6.67 6.40 7.71 9.07 7.78 6.71 9.28%
EPS 0.31 -1.40 -0.19 0.04 0.10 0.11 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9225 0.0683 0.0572 0.0593 0.0691 0.0725 2.4908 17.75%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 -
Price 0.055 0.055 0.07 0.06 0.12 0.155 0.12 -
P/RPS 0.55 0.55 0.66 0.47 0.80 1.19 0.23 14.95%
P/EPS 20.67 -2.61 -21.72 86.40 71.45 86.11 -4.41 -
EY 4.84 -38.29 -4.60 1.16 1.40 1.16 -22.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.54 0.74 0.61 1.05 1.28 0.01 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/02/19 27/02/18 27/02/17 24/02/16 21/11/14 26/11/13 20/11/12 -
Price 0.055 0.08 0.07 0.065 0.10 0.145 0.10 -
P/RPS 0.55 0.80 0.66 0.51 0.66 1.11 0.19 18.52%
P/EPS 20.67 -3.80 -21.72 93.60 59.54 80.56 -3.68 -
EY 4.84 -26.32 -4.60 1.07 1.68 1.24 -27.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.78 0.74 0.66 0.87 1.19 0.01 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