Highlights
KLSE: PA (7225)       P.A. RESOURCES BHD MAIN : Industrial Products
Last Price Today's Change   Day's Range   Trading Volume
0.39   -0.01 (2.50%)  0.39 - 0.395  2,771,800
Analyze this stock with MQ Trader system

Additional Listing

Hints :
[1] Click the View Entitlement icon table to view the Additional Listing detail page.

Click here to modify the Visible Columns.

Ann. Date Date Type Units Price Total NOSH View
22-Sep-2021 23-Sep-2021 Exercise of Warrants 200,000 0.120 1,243,937,787 Additional Listing Detail
15-Sep-2021 17-Sep-2021 Exercise of Warrants 1,900,000 0.120 1,243,737,787 Additional Listing Detail
26-Aug-2021 27-Aug-2021 Exercise of Warrants 300,000 0.120 1,241,837,787 Additional Listing Detail
23-Aug-2021 24-Aug-2021 Exercise of Warrants 699,800 0.120 1,241,537,787 Additional Listing Detail
05-Aug-2021 06-Aug-2021 Exercise of Warrants 300,000 0.120 1,240,837,987 Additional Listing Detail
03-Aug-2021 04-Aug-2021 Exercise of Warrants 287,000 0.120 1,240,537,987 Additional Listing Detail
29-Jul-2021 30-Jul-2021 Exercise of Warrants 400,000 0.120 1,240,250,987 Additional Listing Detail
27-Jul-2021 28-Jul-2021 Exercise of Warrants 565,900 0.120 1,239,850,987 Additional Listing Detail
15-Jul-2021 16-Jul-2021 Exercise of Warrants 500,000 0.120 1,239,285,087 Additional Listing Detail
09-Jul-2021 12-Jul-2021 Exercise of Warrants 1,387,200 0.120 1,238,785,087 Additional Listing Detail
06-Jul-2021 07-Jul-2021 Exercise of Warrants 1,764,000 0.120 1,237,397,887 Additional Listing Detail
01-Jul-2021 02-Jul-2021 Exercise of Warrants 265,000 0.120 1,235,633,887 Additional Listing Detail
28-Jun-2021 29-Jun-2021 Exercise of Warrants 1,060,000 0.120 1,235,368,887 Additional Listing Detail
22-Jun-2021 23-Jun-2021 Exercise of Warrants 1,904,200 0.120 1,234,308,887 Additional Listing Detail
17-Jun-2021 18-Jun-2021 Exercise of Warrants 1,042,000 0.120 1,232,404,687 Additional Listing Detail
15-Jun-2021 16-Jun-2021 Exercise of Warrants 8,870,000 0.120 1,231,362,687 Additional Listing Detail
10-Jun-2021 11-Jun-2021 Exercise of Warrants 2,553,500 0.120 1,222,492,687 Additional Listing Detail
08-Jun-2021 09-Jun-2021 Exercise of Warrants 255,000 0.120 1,219,939,187 Additional Listing Detail
27-May-2021 28-May-2021 Exercise of Warrants 11,501,300 0.120 1,219,684,187 Additional Listing Detail
21-May-2021 24-May-2021 Exercise of Warrants 6,339,800 0.120 1,208,182,887 Additional Listing Detail
18-May-2021 19-May-2021 Exercise of Warrants 4,918,500 0.120 1,201,843,087 Additional Listing Detail
11-May-2021 12-May-2021 Exercise of Warrants 2,181,500 0.120 1,196,924,587 Additional Listing Detail
06-May-2021 07-May-2021 Exercise of Warrants 500,000 0.120 1,194,743,087 Additional Listing Detail
03-May-2021 04-May-2021 Exercise of Warrants 284,800 0.120 1,194,243,087 Additional Listing Detail
27-Apr-2021 28-Apr-2021 Exercise of Warrants 30,000 0.120 1,193,958,287 Additional Listing Detail
21-Apr-2021 22-Apr-2021 Exercise of Warrants 300,000 0.120 1,193,928,287 Additional Listing Detail
23-Mar-2021 24-Mar-2021 Exercise of Warrants 200,000 0.120 1,193,628,287 Additional Listing Detail
18-Mar-2021 19-Mar-2021 Exercise of Warrants 20,000 0.120 1,193,428,287 Additional Listing Detail
09-Mar-2021 10-Mar-2021 Exercise of Warrants 50,000 0.120 1,193,408,287 Additional Listing Detail
04-Feb-2021 05-Feb-2021 Exercise of Warrants 1,800,000 0.060 2,386,716,593 Additional Listing Detail
29-Jan-2021 02-Feb-2021 Exercise of Warrants 2,600,000 0.060 2,384,916,593 Additional Listing Detail
25-Jan-2021 26-Jan-2021 Exercise of Warrants 3,630,000 0.060 2,382,316,593 Additional Listing Detail
20-Jan-2021 21-Jan-2021 Exercise of Warrants 1,750,000 0.060 2,378,686,593 Additional Listing Detail
15-Jan-2021 18-Jan-2021 Exercise of Warrants 6,130,000 0.060 2,376,936,593 Additional Listing Detail
12-Jan-2021 13-Jan-2021 Exercise of Warrants 20,065,000 0.060 2,370,806,593 Additional Listing Detail
08-Jan-2021 11-Jan-2021 Exercise of Warrants 3,378,000 0.060 2,350,741,593 Additional Listing Detail
05-Jan-2021 06-Jan-2021 Exercise of Warrants 9,835,700 0.060 2,347,363,593 Additional Listing Detail
30-Dec-2020 31-Dec-2020 Exercise of Warrants 42,280,000 0.060 2,337,527,893 Additional Listing Detail
28-Dec-2020 29-Dec-2020 Exercise of Warrants 25,188,400 0.060 2,295,247,893 Additional Listing Detail
23-Dec-2020 24-Dec-2020 Exercise of Warrants 7,825,000 0.060 2,270,059,493 Additional Listing Detail
21-Dec-2020 22-Dec-2020 Exercise of Warrants 2,754,000 0.060 2,262,234,493 Additional Listing Detail
17-Dec-2020 18-Dec-2020 Exercise of Warrants 6,590,000 0.060 2,259,480,493 Additional Listing Detail
14-Dec-2020 15-Dec-2020 Exercise of Warrants 4,535,000 0.060 2,252,890,493 Additional Listing Detail
09-Dec-2020 10-Dec-2020 Exercise of Warrants 3,850,000 0.060 2,248,355,493 Additional Listing Detail
29-Nov-2019 02-Dec-2019 Private Placement 29,014,674 0.048 2,244,505,493 Additional Listing Detail
14-Nov-2019 15-Nov-2019 Private Placement 228,176,333 0.045 2,215,490,819 Additional Listing Detail
24-Oct-2019 25-Oct-2019 Private Placement 116,891,000 0.045 1,987,314,486 Additional Listing Detail
02-Oct-2018 03-Oct-2018 Private Placement 166,666,500 0.045 1,870,423,486 Additional Listing Detail
18-Sep-2013 19-Sep-2013 Private Placement 86,000,000 0.118 946,531,659 Additional Listing Detail
21-Nov-2012 22-Nov-2012 Rights Issue 26,312,306 0.000 90,213,956 Additional Listing Detail
Trade this stock and win a FREE I3investor T-shirt after 5 trades. Find out more.

  4 people like this.
 
Sslee Haha,
Mike sudah lari dari PA forum and leave everyone high and dry.
17/08/2021 12:38 PM
stockraider Post removed. Why?
17/08/2021 2:29 PM
UlarSawa Mighty Tikus where are you. Mana kau lari. Lari ke mana pun mau balik sini donate groceries lah. MCA gang takda do charity ke. Correct?





Posted by stockraider > Aug 17, 2021 2:29 PM | Report Abuse

Mike is a so0hai...nowadays...very quiet loh!

Sudah masuk hospital ke ?




Posted by Sslee > Aug 17, 2021 12:38 PM | Report Abuse

Haha,
Mike sudah lari dari PA forum and leave everyone high and dry.
18/08/2021 10:19 AM
Bgt 9963 Post removed. Why?
19/08/2021 5:02 PM
UlarSawa Tolong Tolong Tolong. Mana itu Mighty Tikus. Sudah 1 bulan lebih takda lawat reban ni kah. Anak tikus tikus sudah mati kelaparan lah. Takda groceries how to survive lah. No food and shelter rooftop pun berlobang. Macam mana nak survive ni. Hujan lebat lagi. Banjir lagi. Takda orang tolong ke. Correct?
20/08/2021 11:44 PM
Bgt 9963 Post removed. Why?
21/08/2021 9:28 AM
Akifuyu Ada news bagus hari ni??
23/08/2021 11:35 AM
Picanto QR soon, I am expecting a good one, looking at results from Master Pack and FS.
23/08/2021 2:07 PM
UlarSawa Master pack same business as PA kah. Itu packaging materials business macam orna or muda ini macam leh. Apple and Orange how can compare like this. Correct?
24/08/2021 12:38 PM
makelittlemoney press metal
24/08/2021 9:42 PM
UlarSawa Pmetal Aluminium taikor earning so much kah. PA small brother apa macam. Hope can have Taikor ini macam punya result lah. YoY QoQ also up then baru good lah. Price ahead of earning also need earning to show price worth so much leh. Baru tally leh. Correct?
24/08/2021 10:32 PM
lee9fold itu mike mice sudah lari diri kah? no longer jaga sini kah?
24/08/2021 10:54 PM
Bgt 9963 Post removed. Why?
25/08/2021 8:54 AM
UlarSawa Mighty Tikus very busy at other ppl ctrs kutuk the ctrs sampai mau bankrupt baru dia happy lah. Sendiri punya reban takda jaga. Bila harga saham naik dia baru balik sini claim his territory. sekarang mau ular visit his reban for him leh. Kesian anak anak tikus di sini. Tunggu groceries donation from MCA gang lagi. Correct?




Posted by lee9fold > Aug 24, 2021 10:54 PM | Report Abuse

itu mike mice sudah lari diri kah? no longer jaga sini kah?
25/08/2021 10:04 AM
Picanto @Ularsawa, Masterpack and PA has the same major customer which is First Solar. In master's QR, it mentioned that operations of their major customer (FS) is not impacted by the lockdown.
25/08/2021 12:15 PM
UlarSawa So Masterpack also doing PA job kah. Ular tot they do packaging material macam orna or muda. Thanks for updating ular. So far packaging material should be classified as essential item can run production during MCO time bah. Imagine without packaging materails how to pack all the goods produced in Msia also right. Correct?


Posted by Picanto > Aug 25, 2021 12:15 PM | Report Abuse

@Ularsawa, Masterpack and PA has the same major customer which is First Solar. In master's QR, it mentioned that operations of their major customer (FS) is not impacted by the lockdown.
25/08/2021 11:10 PM
Picanto PAT of 7.5mil (excluding recognition of deferred tax asset) is within expectation, could be better if not because of the MCOs. Prospect is good according to the management, due to the contract extension with First Solar.
27/08/2021 7:17 PM
makelittlemoney no dividend.. earn so much money also no use.
27/08/2021 7:29 PM
blank123 @picanto, dont forget they have a esos expenses 3.1mil in this qr so actually their profit should be 7.5mil + 3.1 = 10.6mil
28/08/2021 9:57 AM
valuebuy8888 2018 go contract 600M for 3 years, 2021 got contract 800m for 2 years. Yearly contract value increase from 200m to 400m , Revenue will increase double!!!! Profit how far can go?
29/08/2021 12:28 PM
valuebuy8888 Net profit:
2019 - 4,34m, Rev= 165m
2020 - 9.25m, Rev =202m
2021 - 31.35m, Rev= 280M
June 2022 - ???? m with double revenue!
29/08/2021 12:45 PM
Sslee PA Exercise of Warrants on 26-Aug-2021
Stock [PA]: P.A. RESOURCES BHD
Announcement Date 26-Aug-2021
Listing Date 27-Aug-2021
New type/class? No
Type Exercise of Warrants
Details Conversion of Warrants B to Ordinary Shares
No. of shares issued 300,000
Issue Price Malaysian Ringgit (MYR) 0.120
Par Value - 0.000
Total NOSH 1,241,837,787

Know why no need to pay tax but still can claim tax credit?
So with the latest NOSH what is the EPS?
And by the way how to double revenue if you do not expand your capacity?
29/08/2021 2:17 PM
Picanto @Sslee, they have spent 17.7mil in 2020 (25% increase in PPE value), another 3.8mil in 2021. This is what they wrote in the 2020 AFS "In view of the rising turnover, the group has to expand production capacity significantly during the year. Production capacity is slated to increase to almost 2500 metric tons a month. With the increase in production
capacity, turnover in the coming year is expected to increase in tandem."
30/08/2021 9:43 AM
Sslee 9 Units of Extrusion Machines.

2 x 4” machine 4 x 5” machines 2 x 6” machines with water quenching facility.

1 x 8” machine with water quenching facility. Aging Furnaces (7 units).

1 unit of 6” extrusion machines installed and commissioned on 1-March-2020.

The current capacity is 2086 tons/month

So capacity increse from 2086 to 2500 ton/month will yield you double revenue???
30/08/2021 12:26 PM
UlarSawa Harga sudah naik itu Mighty Tikus pun dare not to come back kah. Pasti sudah ran road lah. Correct?
31/08/2021 2:21 PM
valuebuy8888 Don't worry about capacity, let Top management worry about this, Top management really good cows, already proven last 3 years record.
01/09/2021 9:17 AM
valuebuy8888 warrant at discount, exercise at 0.12
01/09/2021 9:20 AM
Batman_Return Go PA. Next meridian will follow
01/09/2021 9:50 AM
bulldog Accumulation in progress

Huat chaiii
01/09/2021 4:26 PM
bulldog 60 in the making

Huat chaiii
01/09/2021 4:26 PM
carimakan apasal jatuh tiba2 ni?
02/09/2021 2:46 PM
Newbieinshare operasi cuci kaki lemah
02/09/2021 2:55 PM
volks2 bahaya.
02/09/2021 3:02 PM
Eric963708 very sad those Trap on high price
02/09/2021 3:40 PM
whitesheep waves to 80
02/09/2021 7:31 PM
Citadel666 more likely to 0.3
02/09/2021 7:59 PM
OneSmallStep Be positive....Looking to be back at this counter
03/09/2021 8:53 AM
Putrajaya666 has the aluminium theme over? alcom, pa, LB, pmetal.......... all apparently reverse back to square one.
03/09/2021 2:23 PM
Cojack31 60 cts coming..be patient.
04/09/2021 8:08 AM
Eric963708 u wish la, even 50c also hard to break lo
06/09/2021 11:00 AM
Putrajaya666 0.415 support is invalid......................PA again shown his true colour........ back to 40c??? cmon rebound lah bro
06/09/2021 4:40 PM
Cojack31 Wait n c tommorow
06/09/2021 8:25 PM
Putrajaya666 cmon pa...................fk .............. alcom, pmetal, LB all fly to sky.......... pa still sleeping.......... fk
07/09/2021 10:26 AM
brianklc Tikus in Sg Buloh, can’t reply
07/09/2021 1:05 PM
krish52 it looks very steady counter but what puzzled me is that the rapid price fluctuation that occur very often which chase the genuine investors cautious in involving.
07/09/2021 1:08 PM
thundery Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Extrapolated from most recent financials. See below
Discount Rate (Cost of Equity) See below 9.8%
Perpetual Growth Rate 5-Year Average of MY Long-Term Govt Bond Rate 3.6%
An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for KLSE:PA
Data Point Calculation/ Source Result
Risk-Free Rate 5-Year Average of MY Long-Term Govt Bond Rate 3.6%
Equity Risk Premium S&P Global 5.9%
Metals and Mining Unlevered Beta Simply Wall St/ S&P Global 1.06
Re-levered Beta = 0.33 + [(0.66 * Unlevered beta) * (1 + (1 - tax rate) (Debt/Market Equity))]
= 0.33 + [(0.66 * 1.064) * (1 + (1 - 24.0%) (1.38%))] 1.05
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm) 1.05
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 3.62% + (1.05 * 5.88%) 9.79%
Discounted Cash Flow Calculation for KLSE:PA using 2 Stage Free Cash Flow to Equity

The calculations below outline how an intrinsic value for P.A. Resources Berhad is arrived at by discounting future cash flows to their present value using the 2 stage method. We use analyst's estimates of cash flows going forward 10 years for the 1st stage, the 2nd stage assumes the company grows at a stable rate into perpetuity.

KLSE:PA DCF 1st Stage: Next 10 years cash flow forecast
Levered FCF (MYR, Millions) Source Present Value
Discounted (@ 9.79%)
2022 20.17 Est @ 83.21% 18.37
2023 32.14 Est @ 59.33% 26.66
2024 45.84 Est @ 42.62% 34.63
2025 60.01 Est @ 30.92% 41.3
2026 73.66 Est @ 22.73% 46.16
2027 86.17 Est @ 17% 49.19
2028 97.36 Est @ 12.98% 50.62
2029 107.27 Est @ 10.17% 50.79
2030 116.07 Est @ 8.21% 50.06
2031 124 Est @ 6.83% 48.71
Present value of next 10 years cash flows MYR416
KLSE:PA DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value FCF2031 × (1 + g) ÷ (Discount Rate – g)
= MYR124.003 x (1 + 3.62%) ÷ (9.79% - 3.62% ) MYR2,080.89
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
MYR2,081 ÷ (1 + 9.79%)10 MYR817.39
KLSE:PA Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= MYR416 + MYR817 MYR1,233.39
Equity Value per Share
(MYR) = Total value / Shares Outstanding
= MYR1,233 / 1,242 MYR0.99
KLSE:PA Discount to Share Price
Calculation Result
Value per share (MYR) From above. MYR0.99
Current discount Discount to share price of MYR0.41
= (MYR0.99 - MYR0.41) / MYR0.99 58.2%
09/09/2021 8:52 AM
thundery https://images.simplywall.st/asset/chart/26166687-dcf-1-dark/1631150463276
09/09/2021 9:21 AM
luckyman https://www.thestar.com.my/tech/tech-news/2021/09/09/biden-wants-solar-to-provide-45-of-us-energy-by-2050
09/09/2021 10:14 AM
Putrajaya666 rubbish counter ........... total rubbish counter
15/09/2021 4:21 PM
fruitcake agree. SCRAP METALS
24/09/2021 10:11 AM


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
 
 

346  527  582  861 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 HSI-HG8 0.48+0.06 
 AIRASIA 1.01+0.01 
PARTNERS & BROKERS