[PA] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 51.07%
YoY- -228.53%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Revenue 21,912 23,175 21,663 23,453 52,489 45,017 40,024 -9.17%
PBT -2,991 -1,025 -298 -640 445 3,175 4,013 -
Tax 0 0 0 0 -70 -450 -638 -
NP -2,991 -1,025 -298 -640 375 2,725 3,375 -
-
NP to SH -2,939 -862 -426 -482 375 2,725 3,375 -
-
Tax Rate - - - - 15.73% 14.17% 15.90% -
Total Cost 24,903 24,200 21,961 24,093 52,114 42,292 36,649 -5.98%
-
Net Worth 3,751,547 51,183 58,823 47,794 89,022 70,558 59,195 94.07%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Div - - - - - - 1,325 -
Div Payout % - - - - - - 39.27% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Net Worth 3,751,547 51,183 58,823 47,794 89,022 70,558 59,195 94.07%
NOSH 192,091 191,555 177,500 126,842 133,928 121,651 88,350 13.21%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
NP Margin -13.65% -4.42% -1.38% -2.73% 0.71% 6.05% 8.43% -
ROE -0.08% -1.68% -0.72% -1.01% 0.42% 3.86% 5.70% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 11.41 12.10 12.20 18.49 39.19 37.00 45.30 -19.77%
EPS -1.53 -0.45 -0.24 -0.38 0.28 2.24 3.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 19.53 0.2672 0.3314 0.3768 0.6647 0.58 0.67 71.41%
Adjusted Per Share Value based on latest NOSH - 126,842
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 1.46 1.54 1.44 1.56 3.49 2.99 2.66 -9.14%
EPS -0.20 -0.06 -0.03 -0.03 0.02 0.18 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.09 -
NAPS 2.4931 0.034 0.0391 0.0318 0.0592 0.0469 0.0393 94.10%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 -
Price 0.12 0.155 0.44 0.54 0.60 1.13 0.71 -
P/RPS 1.05 1.28 3.61 2.92 1.53 3.05 1.57 -6.22%
P/EPS -7.84 -34.44 -183.33 -142.11 214.29 50.45 18.59 -
EY -12.75 -2.90 -0.55 -0.70 0.47 1.98 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.01 0.58 1.33 1.43 0.90 1.95 1.06 -52.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 20/11/12 22/11/11 19/11/10 23/11/09 26/11/08 29/08/07 13/09/06 -
Price 0.10 0.20 0.40 0.55 0.29 0.98 0.71 -
P/RPS 0.88 1.65 3.28 2.97 0.74 2.65 1.57 -8.83%
P/EPS -6.54 -44.44 -166.67 -144.74 103.57 43.75 18.59 -
EY -15.30 -2.25 -0.60 -0.69 0.97 2.29 5.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.01 0.75 1.21 1.46 0.44 1.69 1.06 -52.53%

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