[PA] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 19.2%
YoY- 85.9%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 88,564 90,472 97,038 97,556 100,048 106,284 0 -
PBT 872 2,648 -18,469 -2,814 -3,380 -4,200 0 -
Tax 0 0 0 0 0 0 0 -
NP 872 2,648 -18,469 -2,814 -3,380 -4,200 0 -
-
NP to SH 402 2,220 -18,365 -2,370 -2,934 -3,940 0 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 87,692 87,824 115,507 100,370 103,428 110,484 0 -
-
Net Worth 51,239 32,667 31,246 47,890 48,066 48,751 50,064 1.55%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 51,239 32,667 31,246 47,890 48,066 48,751 50,064 1.55%
NOSH 154,615 129,069 127,849 127,913 127,565 127,922 128,865 12.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 0.98% 2.93% -19.03% -2.89% -3.38% -3.95% 0.00% -
ROE 0.78% 6.80% -58.77% -4.95% -6.10% -8.08% 0.00% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.28 70.10 75.90 76.27 78.43 83.08 0.00 -
EPS 0.26 1.72 -14.37 -1.85 -2.30 -3.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.2531 0.2444 0.3744 0.3768 0.3811 0.3885 -10.04%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.89 6.01 6.45 6.48 6.65 7.06 0.00 -
EPS 0.03 0.15 -1.22 -0.16 -0.19 -0.26 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0341 0.0217 0.0208 0.0318 0.0319 0.0324 0.0333 1.59%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.51 0.56 0.54 0.50 0.50 -
P/RPS 0.77 0.67 0.67 0.73 0.69 0.60 0.00 -
P/EPS 169.23 27.33 -3.55 -30.22 -23.48 -16.23 0.00 -
EY 0.59 3.66 -28.17 -3.31 -4.26 -6.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.86 2.09 1.50 1.43 1.31 1.29 2.05%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 30/08/10 31/05/10 25/02/10 23/11/09 27/08/09 01/06/09 -
Price 0.40 0.40 0.44 0.54 0.55 0.50 0.49 -
P/RPS 0.70 0.57 0.58 0.71 0.70 0.60 0.00 -
P/EPS 153.85 23.26 -3.06 -29.14 -23.91 -16.23 0.00 -
EY 0.65 4.30 -32.65 -3.43 -4.18 -6.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.58 1.80 1.44 1.46 1.31 1.26 -2.66%

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