Highlights

[PA] YoY Quarter Result on 2018-12-31 [#2]

Stock [PA]: P.A. RESOURCES BHD
Announcement Date 22-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 31-Dec-2018  [#2]
Profit Trend QoQ -     -18.67%    YoY -     114.40%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 43,933 21,297 24,414 18,891 31,913 30,510 21,912 11.76%
  YoY % 106.29% -12.77% 29.24% -40.80% 4.60% 39.24% -
  Horiz. % 200.50% 97.19% 111.42% 86.21% 145.64% 139.24% 100.00%
PBT 1,041 -7,231 342 -1,457 33 382 -2,991 -
  YoY % 114.40% -2,214.33% 123.47% -4,515.15% -91.36% 112.77% -
  Horiz. % -34.80% 241.76% -11.43% 48.71% -1.10% -12.77% 100.00%
Tax 0 0 0 0 0 0 0 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NP 1,041 -7,231 342 -1,457 33 382 -2,991 -
  YoY % 114.40% -2,214.33% 123.47% -4,515.15% -91.36% 112.77% -
  Horiz. % -34.80% 241.76% -11.43% 48.71% -1.10% -12.77% 100.00%
NP to SH 1,041 -7,231 342 -1,457 40 196 -2,939 -
  YoY % 114.40% -2,214.33% 123.47% -3,742.50% -79.59% 106.67% -
  Horiz. % -35.42% 246.04% -11.64% 49.57% -1.36% -6.67% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 42,892 28,528 24,072 20,348 31,880 30,128 24,903 9.08%
  YoY % 50.35% 18.51% 18.30% -36.17% 5.82% 20.98% -
  Horiz. % 172.24% 114.56% 96.66% 81.71% 128.02% 120.98% 100.00%
Net Worth 10,416,766 102,703 86,002 89,174 103,945 105,153 3,751,547 17.74%
  YoY % 10,042.59% 19.42% -3.56% -14.21% -1.15% -97.20% -
  Horiz. % 277.67% 2.74% 2.29% 2.38% 2.77% 2.80% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 10,416,766 102,703 86,002 89,174 103,945 105,153 3,751,547 17.74%
  YoY % 10,042.59% 19.42% -3.56% -14.21% -1.15% -97.20% -
  Horiz. % 277.67% 2.74% 2.29% 2.38% 2.77% 2.80% 100.00%
NOSH 1,744,852 1,000,031 906,241 906,241 906,241 866,171 192,091 42.30%
  YoY % 74.48% 10.35% 0.00% 0.00% 4.63% 350.92% -
  Horiz. % 908.34% 520.60% 471.78% 471.78% 471.78% 450.92% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.37 % -33.95 % 1.40 % -7.71 % 0.10 % 1.25 % -13.65 % -
  YoY % 106.98% -2,525.00% 118.16% -7,810.00% -92.00% 109.16% -
  Horiz. % -17.36% 248.72% -10.26% 56.48% -0.73% -9.16% 100.00%
ROE 0.01 % -7.04 % 0.40 % -1.63 % 0.04 % 0.19 % -0.08 % -
  YoY % 100.14% -1,860.00% 124.54% -4,175.00% -78.95% 337.50% -
  Horiz. % -12.50% 8,800.00% -500.00% 2,037.50% -50.00% -237.50% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.52 2.13 2.69 2.08 3.52 3.52 11.41 -21.45%
  YoY % 18.31% -20.82% 29.33% -40.91% 0.00% -69.15% -
  Horiz. % 22.09% 18.67% 23.58% 18.23% 30.85% 30.85% 100.00%
EPS 0.06 -0.72 0.04 -0.16 0.00 0.02 -1.53 -
  YoY % 108.33% -1,900.00% 125.00% 0.00% 0.00% 101.31% -
  Horiz. % -3.92% 47.06% -2.61% 10.46% -0.00% -1.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.9700 0.1027 0.0949 0.0984 0.1147 0.1214 19.5300 -17.26%
  YoY % 5,713.05% 8.22% -3.56% -14.21% -5.52% -99.38% -
  Horiz. % 30.57% 0.53% 0.49% 0.50% 0.59% 0.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,735,000
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 2.35 1.14 1.31 1.01 1.71 1.63 1.17 11.80%
  YoY % 106.14% -12.98% 29.70% -40.94% 4.91% 39.32% -
  Horiz. % 200.85% 97.44% 111.97% 86.32% 146.15% 139.32% 100.00%
EPS 0.06 -0.39 0.02 -0.08 0.00 0.01 -0.16 -
  YoY % 115.38% -2,050.00% 125.00% 0.00% 0.00% 106.25% -
  Horiz. % -37.50% 243.75% -12.50% 50.00% -0.00% -6.25% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.5692 0.0549 0.0460 0.0477 0.0556 0.0562 2.0057 17.74%
  YoY % 10,044.26% 19.35% -3.56% -14.21% -1.07% -97.20% -
  Horiz. % 277.67% 2.74% 2.29% 2.38% 2.77% 2.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 -
Price 0.0550 0.0550 0.0700 0.0600 0.1200 0.1550 0.1200 -
P/RPS 2.18 2.58 2.60 2.88 3.41 4.40 1.05 12.39%
  YoY % -15.50% -0.77% -9.72% -15.54% -22.50% 319.05% -
  Horiz. % 207.62% 245.71% 247.62% 274.29% 324.76% 419.05% 100.00%
P/EPS 92.19 -7.61 185.49 -37.32 2,718.72 684.98 -7.84 -
  YoY % 1,311.43% -104.10% 597.03% -101.37% 296.91% 8,836.99% -
  Horiz. % -1,175.89% 97.07% -2,365.94% 476.02% -34,677.55% -8,736.99% 100.00%
EY 1.08 -13.15 0.54 -2.68 0.04 0.15 -12.75 -
  YoY % 108.21% -2,535.19% 120.15% -6,800.00% -73.33% 101.18% -
  Horiz. % -8.47% 103.14% -4.24% 21.02% -0.31% -1.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.54 0.74 0.61 1.05 1.28 0.01 -
  YoY % -98.15% -27.03% 21.31% -41.90% -17.97% 12,700.00% -
  Horiz. % 100.00% 5,400.00% 7,400.00% 6,100.00% 10,500.00% 12,800.00% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/02/19 27/02/18 27/02/17 24/02/16 21/11/14 26/11/13 20/11/12 -
Price 0.0550 0.0800 0.0700 0.0650 0.1000 0.1450 0.1000 -
P/RPS 2.18 3.76 2.60 3.12 2.84 4.12 0.88 15.61%
  YoY % -42.02% 44.62% -16.67% 9.86% -31.07% 368.18% -
  Horiz. % 247.73% 427.27% 295.45% 354.55% 322.73% 468.18% 100.00%
P/EPS 92.19 -11.06 185.49 -40.43 2,265.60 640.79 -6.54 -
  YoY % 933.54% -105.96% 558.79% -101.78% 253.56% 9,898.01% -
  Horiz. % -1,409.63% 169.11% -2,836.24% 618.20% -34,642.20% -9,798.01% 100.00%
EY 1.08 -9.04 0.54 -2.47 0.04 0.16 -15.30 -
  YoY % 111.95% -1,774.07% 121.86% -6,275.00% -75.00% 101.05% -
  Horiz. % -7.06% 59.08% -3.53% 16.14% -0.26% -1.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.78 0.74 0.66 0.87 1.19 0.01 -
  YoY % -98.72% 5.41% 12.12% -24.14% -26.89% 11,800.00% -
  Horiz. % 100.00% 7,800.00% 7,400.00% 6,600.00% 8,700.00% 11,900.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers