[PA] QoQ Annualized Quarter Result on 30-Jun-2012 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
01-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 110.99%
YoY- 349.32%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 84,192 90,170 101,028 114,408 102,872 100,097 91,164 -5.16%
PBT -12,965 -10,025 -5,370 1,220 -12,247 -2,693 -1,762 277.84%
Tax -45 -177 0 0 32 0 0 -
NP -13,010 -10,202 -5,370 1,220 -12,215 -2,693 -1,762 278.72%
-
NP to SH -11,992 -9,537 -5,220 1,312 -11,941 -2,590 -1,580 285.73%
-
Tax Rate - - - 0.00% - - - -
Total Cost 97,202 100,373 106,398 113,188 115,087 102,790 92,926 3.04%
-
Net Worth 31,929 33,633 3,748,036 40,633 40,022 50,248 51,484 -27.25%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 31,929 33,633 3,748,036 40,633 40,022 50,248 51,484 -27.25%
NOSH 291,595 291,959 191,911 192,941 191,585 192,376 192,682 31.78%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -15.45% -11.31% -5.32% 1.07% -11.87% -2.69% -1.93% -
ROE -37.56% -28.36% -0.14% 3.23% -29.84% -5.16% -3.07% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 28.87 30.88 52.64 59.30 53.70 52.03 47.31 -28.03%
EPS -3.76 -3.27 -2.72 0.68 -6.23 -1.35 -0.82 175.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1095 0.1152 19.53 0.2106 0.2089 0.2612 0.2672 -44.79%
Adjusted Per Share Value based on latest NOSH - 192,941
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.63 6.03 6.75 7.65 6.88 6.69 6.09 -5.09%
EPS -0.80 -0.64 -0.35 0.09 -0.80 -0.17 -0.11 274.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0213 0.0225 2.5058 0.0272 0.0268 0.0336 0.0344 -27.33%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.115 0.13 0.12 0.12 0.14 0.16 0.155 -
P/RPS 0.40 0.42 0.23 0.20 0.26 0.31 0.33 13.67%
P/EPS -2.80 -3.98 -4.41 17.65 -2.25 -11.88 -18.90 -71.96%
EY -35.76 -25.13 -22.67 5.67 -44.52 -8.42 -5.29 257.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.13 0.01 0.57 0.67 0.61 0.58 48.48%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 28/05/13 27/02/13 20/11/12 01/08/12 29/05/12 27/02/12 22/11/11 -
Price 0.135 0.12 0.10 0.12 0.14 0.14 0.20 -
P/RPS 0.47 0.39 0.19 0.20 0.26 0.27 0.42 7.77%
P/EPS -3.28 -3.67 -3.68 17.65 -2.25 -10.40 -24.39 -73.71%
EY -30.46 -27.22 -27.20 5.67 -44.52 -9.62 -4.10 280.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.04 0.01 0.57 0.67 0.54 0.75 39.02%

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