[PA] YoY Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -59.59%
YoY- -621.23%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Revenue 272,262 194,450 175,870 100,384 96,334 116,070 136,526 11.66%
PBT 19,934 5,826 4,642 -21,060 -2,920 629 1,538 50.59%
Tax 0 0 0 0 0 0 0 -
NP 19,934 5,826 4,642 -21,060 -2,920 629 1,538 50.59%
-
NP to SH 19,934 5,826 4,642 -21,060 -2,920 629 1,522 50.84%
-
Tax Rate 0.00% 0.00% 0.00% - - 0.00% 0.00% -
Total Cost 252,328 188,624 171,228 121,444 99,254 115,441 134,988 10.51%
-
Net Worth 147,259 125,442 10,416,766 102,703 86,002 89,174 103,945 5.72%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Div 11,232 - - - - - - -
Div Payout % 56.35% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Net Worth 147,259 125,442 10,416,766 102,703 86,002 89,174 103,945 5.72%
NOSH 2,386,716 2,244,505 1,870,423 1,703,757 946,531 946,531 946,531 15.92%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
NP Margin 7.32% 3.00% 2.64% -20.98% -3.03% 0.54% 1.13% -
ROE 13.54% 4.64% 0.04% -20.51% -3.40% 0.71% 1.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
RPS 24.24 10.11 10.08 10.04 10.63 12.81 15.07 7.89%
EPS 1.78 0.30 0.26 -2.10 -0.32 0.07 0.16 46.96%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1311 0.0652 5.97 0.1027 0.0949 0.0984 0.1147 2.15%
Adjusted Per Share Value based on latest NOSH - 1,703,757
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
RPS 18.09 12.92 11.69 6.67 6.40 7.71 9.07 11.66%
EPS 1.32 0.39 0.31 -1.40 -0.19 0.04 0.10 51.03%
DPS 0.75 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0979 0.0834 6.9225 0.0683 0.0572 0.0593 0.0691 5.72%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 -
Price 0.175 0.055 0.055 0.055 0.07 0.06 0.12 -
P/RPS 0.72 0.54 0.55 0.55 0.66 0.47 0.80 -1.66%
P/EPS 9.86 18.16 20.67 -2.61 -21.72 86.40 71.45 -27.13%
EY 10.14 5.51 4.84 -38.29 -4.60 1.16 1.40 37.22%
DY 5.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 0.84 0.01 0.54 0.74 0.61 1.05 3.84%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 CAGR
Date 22/02/21 20/02/20 22/02/19 27/02/18 27/02/17 24/02/16 21/11/14 -
Price 0.535 0.065 0.055 0.08 0.07 0.065 0.10 -
P/RPS 2.21 0.64 0.55 0.80 0.66 0.51 0.66 21.30%
P/EPS 30.15 21.47 20.67 -3.80 -21.72 93.60 59.54 -10.30%
EY 3.32 4.66 4.84 -26.32 -4.60 1.07 1.68 11.50%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.08 1.00 0.01 0.78 0.74 0.66 0.87 28.01%

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