[PA] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -62.66%
YoY- 422.24%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 280,324 207,374 136,131 62,761 202,167 148,758 97,225 102.70%
PBT 24,518 17,162 9,967 3,405 9,280 6,187 2,913 314.31%
Tax 7,042 -1 0 0 -160 -64 0 -
NP 31,560 17,161 9,967 3,405 9,120 6,123 2,913 390.33%
-
NP to SH 31,352 17,161 9,967 3,405 9,120 6,123 2,913 388.17%
-
Tax Rate -28.72% 0.01% 0.00% 0.00% 1.72% 1.03% 0.00% -
Total Cost 248,764 190,213 126,164 59,356 193,047 142,635 94,312 91.01%
-
Net Worth 178,256 151,510 147,259 135,153 131,694 128,699 125,442 26.42%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 5,791 5,700 5,616 - - - - -
Div Payout % 18.47% 33.22% 56.35% - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 178,256 151,510 147,259 135,153 131,694 128,699 125,442 26.42%
NOSH 1,235,368 1,193,628 2,386,716 2,244,505 2,244,505 2,244,505 2,244,505 -32.86%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 11.26% 8.28% 7.32% 5.43% 4.51% 4.12% 3.00% -
ROE 17.59% 11.33% 6.77% 2.52% 6.93% 4.76% 2.32% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 24.20 18.19 12.12 2.85 9.58 7.37 5.05 184.50%
EPS 2.71 1.51 0.89 0.15 0.43 0.30 0.15 589.73%
DPS 0.50 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.1539 0.1329 0.1311 0.0613 0.0624 0.0638 0.0652 77.37%
Adjusted Per Share Value based on latest NOSH - 2,244,505
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 18.74 13.86 9.10 4.20 13.52 9.95 6.50 102.69%
EPS 2.10 1.15 0.67 0.23 0.61 0.41 0.19 396.91%
DPS 0.39 0.38 0.38 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.1013 0.0985 0.0904 0.088 0.086 0.0839 26.40%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.39 0.475 0.175 0.08 0.055 0.045 0.055 -
P/RPS 1.61 2.61 1.44 2.81 0.57 0.61 1.09 29.72%
P/EPS 14.41 31.56 19.72 51.80 12.73 14.83 36.33 -46.04%
EY 6.94 3.17 5.07 1.93 7.86 6.75 2.75 85.46%
DY 1.28 1.05 2.86 0.00 0.00 0.00 0.00 -
P/NAPS 2.53 3.57 1.33 1.31 0.88 0.71 0.84 108.69%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 27/08/21 31/05/21 22/02/21 23/11/20 24/08/20 22/05/20 20/02/20 -
Price 0.395 0.455 0.535 0.15 0.09 0.055 0.065 -
P/RPS 1.63 2.50 4.41 5.27 0.94 0.75 1.29 16.89%
P/EPS 14.59 30.23 60.29 97.13 20.83 18.12 42.93 -51.33%
EY 6.85 3.31 1.66 1.03 4.80 5.52 2.33 105.35%
DY 1.27 1.10 0.93 0.00 0.00 0.00 0.00 -
P/NAPS 2.57 3.42 4.08 2.45 1.44 0.86 1.00 87.73%

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