[PA] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
19-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 0.35%
YoY- 57.43%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Revenue 93,305 107,803 84,794 88,512 114,419 201,673 168,036 -8.97%
PBT -7,986 -14,053 -13,594 -15,816 -43,351 11,376 12,851 -
Tax -26 0 805 0 5,704 -1,504 -2,065 -50.29%
NP -8,012 -14,053 -12,789 -15,816 -37,647 9,872 10,786 -
-
NP to SH -7,543 -13,763 -12,508 -15,933 -37,424 9,872 10,786 -
-
Tax Rate - - - - - 13.22% 16.07% -
Total Cost 101,317 121,856 97,583 104,328 152,066 191,801 157,250 -6.78%
-
Net Worth 105,153 3,751,547 51,183 58,823 47,794 89,022 70,558 6.58%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Net Worth 105,153 3,751,547 51,183 58,823 47,794 89,022 70,558 6.58%
NOSH 946,531 192,091 191,555 177,500 126,842 133,928 121,651 38.80%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
NP Margin -8.59% -13.04% -15.08% -17.87% -32.90% 4.90% 6.42% -
ROE -7.17% -0.37% -24.44% -27.09% -78.30% 11.09% 15.29% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 10.77 56.12 44.27 49.87 90.21 150.58 138.13 -33.48%
EPS -0.87 -7.16 -6.53 -8.98 -29.50 7.37 8.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 19.53 0.2672 0.3314 0.3768 0.6647 0.58 -22.11%
Adjusted Per Share Value based on latest NOSH - 177,500
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
RPS 6.20 7.16 5.64 5.88 7.60 13.40 11.17 -8.97%
EPS -0.50 -0.91 -0.83 -1.06 -2.49 0.66 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0699 2.4931 0.034 0.0391 0.0318 0.0592 0.0469 6.58%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 -
Price 0.155 0.12 0.155 0.44 0.54 0.60 1.13 -
P/RPS 1.44 0.21 0.35 0.88 0.60 0.40 0.82 9.41%
P/EPS -17.80 -1.67 -2.37 -4.90 -1.83 8.14 12.74 -
EY -5.62 -59.71 -42.13 -20.40 -54.64 12.29 7.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.01 0.58 1.33 1.43 0.90 1.95 -6.50%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 CAGR
Date 26/11/13 20/11/12 22/11/11 19/11/10 23/11/09 26/11/08 29/08/07 -
Price 0.145 0.10 0.20 0.40 0.55 0.29 0.98 -
P/RPS 1.35 0.18 0.45 0.80 0.61 0.19 0.71 10.81%
P/EPS -16.65 -1.40 -3.06 -4.46 -1.86 3.93 11.05 -
EY -6.01 -71.65 -32.65 -22.44 -53.64 25.42 9.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 0.01 0.75 1.21 1.46 0.44 1.69 -5.45%

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