[PA] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -82.71%
YoY- -268.14%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 117,058 112,076 84,192 90,170 101,028 114,408 102,872 8.98%
PBT 2,508 3,488 -12,965 -10,025 -5,370 1,220 -12,247 -
Tax 0 0 -45 -177 0 0 32 -
NP 2,508 3,488 -13,010 -10,202 -5,370 1,220 -12,215 -
-
NP to SH 1,618 2,452 -11,992 -9,537 -5,220 1,312 -11,941 -
-
Tax Rate 0.00% 0.00% - - - 0.00% - -
Total Cost 114,550 108,588 97,202 100,373 106,398 113,188 115,087 -0.31%
-
Net Worth 109,125 96,503 31,929 33,633 3,748,036 40,633 40,022 95.05%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 109,125 96,503 31,929 33,633 3,748,036 40,633 40,022 95.05%
NOSH 946,531 875,714 291,595 291,959 191,911 192,941 191,585 189.79%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.14% 3.11% -15.45% -11.31% -5.32% 1.07% -11.87% -
ROE 1.48% 2.54% -37.56% -28.36% -0.14% 3.23% -29.84% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 13.02 12.80 28.87 30.88 52.64 59.30 53.70 -61.08%
EPS 0.18 0.28 -3.76 -3.27 -2.72 0.68 -6.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.1102 0.1095 0.1152 19.53 0.2106 0.2089 -30.33%
Adjusted Per Share Value based on latest NOSH - 488,387
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.78 7.45 5.60 5.99 6.71 7.60 6.84 8.95%
EPS 0.11 0.16 -0.80 -0.63 -0.35 0.09 -0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0725 0.0641 0.0212 0.0224 2.4908 0.027 0.0266 95.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.155 0.13 0.115 0.13 0.12 0.12 0.14 -
P/RPS 1.19 1.02 0.40 0.42 0.23 0.20 0.26 175.41%
P/EPS 86.11 46.43 -2.80 -3.98 -4.41 17.65 -2.25 -
EY 1.16 2.15 -35.76 -25.13 -22.67 5.67 -44.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.18 1.05 1.13 0.01 0.57 0.67 53.90%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 30/08/13 28/05/13 27/02/13 20/11/12 01/08/12 29/05/12 -
Price 0.145 0.14 0.135 0.12 0.10 0.12 0.14 -
P/RPS 1.11 1.09 0.47 0.39 0.19 0.20 0.26 162.93%
P/EPS 80.56 50.00 -3.28 -3.67 -3.68 17.65 -2.25 -
EY 1.24 2.00 -30.46 -27.22 -27.20 5.67 -44.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.27 1.23 1.04 0.01 0.57 0.67 46.60%

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