[PA] QoQ Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -497.87%
YoY- -230.38%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 112,076 84,192 90,170 101,028 114,408 102,872 100,097 7.83%
PBT 3,488 -12,965 -10,025 -5,370 1,220 -12,247 -2,693 -
Tax 0 -45 -177 0 0 32 0 -
NP 3,488 -13,010 -10,202 -5,370 1,220 -12,215 -2,693 -
-
NP to SH 2,452 -11,992 -9,537 -5,220 1,312 -11,941 -2,590 -
-
Tax Rate 0.00% - - - 0.00% - - -
Total Cost 108,588 97,202 100,373 106,398 113,188 115,087 102,790 3.72%
-
Net Worth 96,503 31,929 33,633 3,748,036 40,633 40,022 50,248 54.56%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 96,503 31,929 33,633 3,748,036 40,633 40,022 50,248 54.56%
NOSH 875,714 291,595 291,959 191,911 192,941 191,585 192,376 174.92%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 3.11% -15.45% -11.31% -5.32% 1.07% -11.87% -2.69% -
ROE 2.54% -37.56% -28.36% -0.14% 3.23% -29.84% -5.16% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.80 28.87 30.88 52.64 59.30 53.70 52.03 -60.77%
EPS 0.28 -3.76 -3.27 -2.72 0.68 -6.23 -1.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1095 0.1152 19.53 0.2106 0.2089 0.2612 -43.77%
Adjusted Per Share Value based on latest NOSH - 192,091
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 7.45 5.60 5.99 6.71 7.60 6.84 6.65 7.87%
EPS 0.16 -0.80 -0.63 -0.35 0.09 -0.79 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0212 0.0224 2.4908 0.027 0.0266 0.0334 54.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.13 0.115 0.13 0.12 0.12 0.14 0.16 -
P/RPS 1.02 0.40 0.42 0.23 0.20 0.26 0.31 121.38%
P/EPS 46.43 -2.80 -3.98 -4.41 17.65 -2.25 -11.88 -
EY 2.15 -35.76 -25.13 -22.67 5.67 -44.52 -8.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 1.13 0.01 0.57 0.67 0.61 55.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 27/02/13 20/11/12 01/08/12 29/05/12 27/02/12 -
Price 0.14 0.135 0.12 0.10 0.12 0.14 0.14 -
P/RPS 1.09 0.47 0.39 0.19 0.20 0.26 0.27 153.75%
P/EPS 50.00 -3.28 -3.67 -3.68 17.65 -2.25 -10.40 -
EY 2.00 -30.46 -27.22 -27.20 5.67 -44.52 -9.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.23 1.04 0.01 0.57 0.67 0.54 76.94%

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