[PA] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 157.81%
YoY- 24.17%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 40,057 155,196 111,434 72,205 32,181 127,763 94,046 -43.41%
PBT 2,938 13,302 9,997 6,564 2,551 10,261 7,735 -47.58%
Tax -532 -2,135 -1,603 -1,052 -413 -1,738 -1,312 -45.24%
NP 2,406 11,167 8,394 5,512 2,138 8,523 6,423 -48.06%
-
NP to SH 2,406 11,167 8,394 5,512 2,138 8,523 6,423 -48.06%
-
Tax Rate 18.11% 16.05% 16.03% 16.03% 16.19% 16.94% 16.96% -
Total Cost 37,651 144,029 103,040 66,693 30,043 119,240 87,623 -43.08%
-
Net Worth 68,478 59,053 62,994 48,275 33,558 27,990 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,230 1,181 1,080 - - - -
Div Payout % - 11.02% 14.07% 19.61% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 68,478 59,053 62,994 48,275 33,558 27,990 0 -
NOSH 92,538 82,018 78,742 72,052 54,126 46,650 46,644 57.95%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.01% 7.20% 7.53% 7.63% 6.64% 6.67% 6.83% -
ROE 3.51% 18.91% 13.33% 11.42% 6.37% 30.45% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.29 189.22 141.52 100.21 59.46 273.87 201.62 -64.17%
EPS 2.60 10.40 10.66 7.65 3.95 18.27 13.77 -67.12%
DPS 0.00 1.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.80 0.67 0.62 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,350
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.66 10.31 7.41 4.80 2.14 8.49 6.25 -43.44%
EPS 0.16 0.74 0.56 0.37 0.14 0.57 0.43 -48.29%
DPS 0.00 0.08 0.08 0.07 0.00 0.00 0.00 -
NAPS 0.0455 0.0392 0.0419 0.0321 0.0223 0.0186 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 - - - -
Price 1.17 1.05 0.70 0.71 0.00 0.00 0.00 -
P/RPS 2.70 0.55 0.49 0.71 0.00 0.00 0.00 -
P/EPS 45.00 7.71 6.57 9.28 0.00 0.00 0.00 -
EY 2.22 12.97 15.23 10.77 0.00 0.00 0.00 -
DY 0.00 1.43 2.14 2.11 0.00 0.00 0.00 -
P/NAPS 1.58 1.46 0.88 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 27/06/07 20/03/07 28/11/06 13/09/06 31/05/06 - - -
Price 1.06 1.09 1.20 0.71 0.68 0.00 0.00 -
P/RPS 2.45 0.58 0.85 0.71 1.14 0.00 0.00 -
P/EPS 40.77 8.01 11.26 9.28 17.22 0.00 0.00 -
EY 2.45 12.49 8.88 10.77 5.81 0.00 0.00 -
DY 0.00 1.38 1.25 2.11 0.00 0.00 0.00 -
P/NAPS 1.43 1.51 1.50 1.06 1.10 0.00 0.00 -

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