Highlights

[PA] YoY Quarter Result on 2020-03-31 [#3]

Stock [PA]: P.A. RESOURCES BHD
Announcement Date 22-May-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Mar-2020  [#3]
Profit Trend QoQ -     41.97%    YoY -     430.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Revenue 51,532 39,889 31,318 25,481 25,229 29,274 26,127 11.48%
  YoY % 29.19% 27.37% 22.91% 1.00% -13.82% 12.05% -
  Horiz. % 197.24% 152.67% 119.87% 97.53% 96.56% 112.05% 100.00%
PBT 3,274 673 -2,807 -2,775 -3,994 -1,014 -44 -
  YoY % 386.48% 123.98% -1.15% 30.52% -293.89% -2,204.55% -
  Horiz. % -7,440.91% -1,529.55% 6,379.55% 6,306.82% 9,077.27% 2,304.55% 100.00%
Tax -64 -68 0 0 0 0 0 -
  YoY % 5.88% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.12% 100.00% - - - - -
NP 3,210 605 -2,807 -2,775 -3,994 -1,014 -44 -
  YoY % 430.58% 121.55% -1.15% 30.52% -293.89% -2,204.55% -
  Horiz. % -7,295.45% -1,375.00% 6,379.55% 6,306.82% 9,077.27% 2,304.55% 100.00%
NP to SH 3,210 605 -2,807 -1,980 -3,994 -1,006 160 61.55%
  YoY % 430.58% 121.55% -41.77% 50.43% -297.02% -728.75% -
  Horiz. % 2,006.25% 378.12% -1,754.38% -1,237.50% -2,496.25% -628.75% 100.00%
Tax Rate 1.95 % 10.10 % - % - % - % - % - % -
  YoY % -80.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 19.31% 100.00% - - - - -
Total Cost 48,322 39,284 34,125 28,256 29,223 30,288 26,171 10.31%
  YoY % 23.01% 15.12% 20.77% -3.31% -3.52% 15.73% -
  Horiz. % 184.64% 150.11% 130.39% 107.97% 111.66% 115.73% 100.00%
Net Worth 128,699 104,656 100,833 84,052 85,187 102,948 105,380 3.25%
  YoY % 22.97% 3.79% 19.97% -1.33% -17.25% -2.31% -
  Horiz. % 122.13% 99.31% 95.69% 79.76% 80.84% 97.69% 100.00%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 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
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Net Worth 128,699 104,656 100,833 84,052 85,187 102,948 105,380 3.25%
  YoY % 22.97% 3.79% 19.97% -1.33% -17.25% -2.31% -
  Horiz. % 122.13% 99.31% 95.69% 79.76% 80.84% 97.69% 100.00%
NOSH 2,017,231 1,785,949 1,231,182 946,531 946,531 906,241 893,055 13.92%
  YoY % 12.95% 45.06% 30.07% 0.00% 4.45% 1.48% -
  Horiz. % 225.88% 199.98% 137.86% 105.99% 105.99% 101.48% 100.00%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
NP Margin 6.23 % 1.52 % -8.96 % -10.89 % -15.83 % -3.46 % -0.17 % -
  YoY % 309.87% 116.96% 17.72% 31.21% -357.51% -1,935.29% -
  Horiz. % -3,664.71% -894.12% 5,270.59% 6,405.88% 9,311.76% 2,035.29% 100.00%
ROE 2.49 % 0.58 % -2.78 % -2.36 % -4.69 % -0.98 % 0.15 % 56.73%
  YoY % 329.31% 120.86% -17.80% 49.68% -378.57% -753.33% -
  Horiz. % 1,660.00% 386.67% -1,853.33% -1,573.33% -3,126.67% -653.33% 100.00%
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
RPS 2.55 2.23 2.54 2.69 2.67 3.23 2.93 -2.20%
  YoY % 14.35% -12.20% -5.58% 0.75% -17.34% 10.24% -
  Horiz. % 87.03% 76.11% 86.69% 91.81% 91.13% 110.24% 100.00%
EPS 0.16 0.03 -0.23 -0.21 -0.42 -0.11 0.02 39.46%
  YoY % 433.33% 113.04% -9.52% 50.00% -281.82% -650.00% -
  Horiz. % 800.00% 150.00% -1,150.00% -1,050.00% -2,100.00% -550.00% 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 0.0638 0.0586 0.0819 0.0888 0.0900 0.1136 0.1180 -9.37%
  YoY % 8.87% -28.45% -7.77% -1.33% -20.77% -3.73% -
  Horiz. % 54.07% 49.66% 69.41% 75.25% 76.27% 96.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 2,244,505
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
RPS 2.30 1.78 1.40 1.14 1.12 1.30 1.16 11.57%
  YoY % 29.21% 27.14% 22.81% 1.79% -13.85% 12.07% -
  Horiz. % 198.28% 153.45% 120.69% 98.28% 96.55% 112.07% 100.00%
EPS 0.14 0.03 -0.13 -0.09 -0.18 -0.04 0.01 52.52%
  YoY % 366.67% 123.08% -44.44% 50.00% -350.00% -500.00% -
  Horiz. % 1,400.00% 300.00% -1,300.00% -900.00% -1,800.00% -400.00% 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 0.0573 0.0466 0.0449 0.0374 0.0380 0.0459 0.0470 3.22%
  YoY % 22.96% 3.79% 20.05% -1.58% -17.21% -2.34% -
  Horiz. % 121.91% 99.15% 95.53% 79.57% 80.85% 97.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/14 31/12/13 -
Price 0.0450 0.0500 0.0700 0.0750 0.0550 0.0750 0.1450 -
P/RPS 1.76 2.24 2.75 2.79 2.06 2.32 4.96 -15.27%
  YoY % -21.43% -18.55% -1.43% 35.44% -11.21% -53.23% -
  Horiz. % 35.48% 45.16% 55.44% 56.25% 41.53% 46.77% 100.00%
P/EPS 28.28 147.60 -30.70 -35.85 -13.03 -67.56 809.33 -41.52%
  YoY % -80.84% 580.78% 14.37% -175.13% 80.71% -108.35% -
  Horiz. % 3.49% 18.24% -3.79% -4.43% -1.61% -8.35% 100.00%
EY 3.54 0.68 -3.26 -2.79 -7.67 -1.48 0.12 71.83%
  YoY % 420.59% 120.86% -16.85% 63.62% -418.24% -1,333.33% -
  Horiz. % 2,950.00% 566.67% -2,716.67% -2,325.00% -6,391.67% -1,233.33% 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 0.71 0.85 0.85 0.84 0.61 0.66 1.23 -8.41%
  YoY % -16.47% 0.00% 1.19% 37.70% -7.58% -46.34% -
  Horiz. % 57.72% 69.11% 69.11% 68.29% 49.59% 53.66% 100.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/14 31/12/13 CAGR
Date 22/05/20 24/05/19 28/05/18 26/05/17 25/05/16 26/02/15 24/02/14 -
Price 0.0550 0.0550 0.0600 0.0800 0.0850 0.0800 0.1500 -
P/RPS 2.15 2.46 2.36 2.97 3.19 2.48 5.13 -12.99%
  YoY % -12.60% 4.24% -20.54% -6.90% 28.63% -51.66% -
  Horiz. % 41.91% 47.95% 46.00% 57.89% 62.18% 48.34% 100.00%
P/EPS 34.56 162.36 -26.32 -38.24 -20.14 -72.07 837.24 -39.94%
  YoY % -78.71% 716.87% 31.17% -89.87% 72.05% -108.61% -
  Horiz. % 4.13% 19.39% -3.14% -4.57% -2.41% -8.61% 100.00%
EY 2.89 0.62 -3.80 -2.61 -4.96 -1.39 0.12 66.34%
  YoY % 366.13% 116.32% -45.59% 47.38% -256.83% -1,258.33% -
  Horiz. % 2,408.33% 516.67% -3,166.67% -2,175.00% -4,133.33% -1,158.33% 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 0.86 0.94 0.73 0.90 0.94 0.70 1.27 -6.04%
  YoY % -8.51% 28.77% -18.89% -4.26% 34.29% -44.88% -
  Horiz. % 67.72% 74.02% 57.48% 70.87% 74.02% 55.12% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers