[PA] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -67.76%
YoY- 196.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 129,420 138,331 61,110 62,761 43,331 44,003 28,895 28.37%
PBT 11,907 15,150 8,109 3,405 652 1,280 -3,299 -
Tax -3,245 0 2,000 0 0 0 0 -
NP 8,662 15,150 10,109 3,405 652 1,280 -3,299 -
-
NP to SH 8,662 15,150 10,109 3,405 652 1,280 -3,299 -
-
Tax Rate 27.25% 0.00% -24.66% 0.00% 0.00% 0.00% - -
Total Cost 120,758 123,181 51,001 59,356 42,679 42,723 32,194 24.63%
-
Net Worth 281,682 230,799 191,229 135,153 106,349 95,534 71,997 25.51%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 281,682 230,799 191,229 135,153 106,349 95,534 71,997 25.51%
NOSH 1,493,551 1,384,156 1,243,937 2,244,505 1,870,423 1,703,757 946,531 7.89%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.69% 10.95% 16.54% 5.43% 1.50% 2.91% -11.42% -
ROE 3.08% 6.56% 5.29% 2.52% 0.61% 1.34% -4.58% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 9.03 10.77 5.13 2.85 2.32 2.74 2.92 20.69%
EPS 0.60 1.22 0.85 0.15 0.03 0.08 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1965 0.1797 0.1605 0.0613 0.0569 0.0594 0.0727 18.01%
Adjusted Per Share Value based on latest NOSH - 1,243,937
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 8.60 9.19 4.06 4.17 2.88 2.92 1.92 28.37%
EPS 0.58 1.01 0.67 0.23 0.04 0.09 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1872 0.1534 0.1271 0.0898 0.0707 0.0635 0.0478 25.53%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.24 0.255 0.42 0.08 0.055 0.05 0.06 -
P/RPS 2.66 2.37 8.19 2.81 2.37 1.83 2.06 4.35%
P/EPS 39.72 21.62 49.50 51.80 157.67 62.83 -18.01 -
EY 2.52 4.63 2.02 1.93 0.63 1.59 -5.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.42 2.62 1.31 0.97 0.84 0.83 6.62%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 22/11/22 23/11/21 23/11/20 27/11/19 29/11/18 24/11/17 -
Price 0.275 0.255 0.41 0.15 0.07 0.065 0.045 -
P/RPS 3.05 2.37 7.99 5.27 3.02 2.38 1.54 12.05%
P/EPS 45.51 21.62 48.32 97.13 200.67 81.67 -13.51 -
EY 2.20 4.63 2.07 1.03 0.50 1.22 -7.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.42 2.55 2.45 1.23 1.09 0.62 14.53%

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