[PA] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 29.36%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 100,363 133,233 141,302 93,305 107,803 84,794 88,512 2.02%
PBT -10,425 -15,425 -849 -7,986 -14,053 -13,594 -15,816 -6.44%
Tax 0 846 -950 -26 0 805 0 -
NP -10,425 -14,579 -1,799 -8,012 -14,053 -12,789 -15,816 -6.44%
-
NP to SH -10,425 -13,779 -1,148 -7,543 -13,763 -12,508 -15,933 -6.55%
-
Tax Rate - - - - - - - -
Total Cost 110,788 147,812 143,101 101,317 121,856 97,583 104,328 0.96%
-
Net Worth 86,002 89,174 0 105,153 3,751,547 51,183 58,823 6.25%
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 86,002 89,174 0 105,153 3,751,547 51,183 58,823 6.25%
NOSH 946,531 946,531 946,531 946,531 192,091 191,555 177,500 30.66%
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -10.39% -10.94% -1.27% -8.59% -13.04% -15.08% -17.87% -
ROE -12.12% -15.45% 0.00% -7.17% -0.37% -24.44% -27.09% -
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 11.07 14.70 15.68 10.77 56.12 44.27 49.87 -21.37%
EPS -1.15 -1.52 -0.13 -0.87 -7.16 -6.53 -8.98 -27.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0949 0.0984 0.00 0.1214 19.53 0.2672 0.3314 -18.11%
Adjusted Per Share Value based on latest NOSH - 946,531
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 6.67 8.85 9.39 6.20 7.16 5.64 5.88 2.03%
EPS -0.69 -0.92 -0.08 -0.50 -0.91 -0.83 -1.06 -6.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0572 0.0593 0.00 0.0699 2.4931 0.034 0.0391 6.26%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.07 0.06 0.12 0.155 0.12 0.155 0.44 -
P/RPS 0.63 0.41 0.77 1.44 0.21 0.35 0.88 -5.20%
P/EPS -6.09 -3.95 -94.21 -17.80 -1.67 -2.37 -4.90 3.53%
EY -16.43 -25.34 -1.06 -5.62 -59.71 -42.13 -20.40 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.61 0.00 1.28 0.01 0.58 1.33 -8.94%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 27/02/17 24/02/16 21/11/14 26/11/13 20/11/12 22/11/11 19/11/10 -
Price 0.07 0.065 0.10 0.145 0.10 0.20 0.40 -
P/RPS 0.63 0.44 0.64 1.35 0.18 0.45 0.80 -3.74%
P/EPS -6.09 -4.28 -78.51 -16.65 -1.40 -3.06 -4.46 5.10%
EY -16.43 -23.39 -1.27 -6.01 -71.65 -32.65 -22.44 -4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.66 0.00 1.19 0.01 0.75 1.21 -7.55%

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