[PA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 33.04%
YoY- 31.02%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 128,075 85,074 40,057 155,196 111,434 72,205 32,181 150.92%
PBT 9,507 6,113 2,938 13,302 9,997 6,564 2,551 140.18%
Tax -1,559 -982 -532 -2,135 -1,603 -1,052 -413 142.24%
NP 7,948 5,131 2,406 11,167 8,394 5,512 2,138 139.78%
-
NP to SH 7,948 5,131 2,406 11,167 8,394 5,512 2,138 139.78%
-
Tax Rate 16.40% 16.06% 18.11% 16.05% 16.03% 16.03% 16.19% -
Total Cost 120,127 79,943 37,651 144,029 103,040 66,693 30,043 151.70%
-
Net Worth 72,917 70,354 68,478 59,053 62,994 48,275 33,558 67.68%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,230 1,181 1,080 - -
Div Payout % - - - 11.02% 14.07% 19.61% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 72,917 70,354 68,478 59,053 62,994 48,275 33,558 67.68%
NOSH 121,529 121,300 92,538 82,018 78,742 72,052 54,126 71.38%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.21% 6.03% 6.01% 7.20% 7.53% 7.63% 6.64% -
ROE 10.90% 7.29% 3.51% 18.91% 13.33% 11.42% 6.37% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 105.39 70.14 43.29 189.22 141.52 100.21 59.46 46.40%
EPS 6.54 4.23 2.60 10.40 10.66 7.65 3.95 39.91%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 0.60 0.58 0.74 0.72 0.80 0.67 0.62 -2.16%
Adjusted Per Share Value based on latest NOSH - 91,961
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.51 5.65 2.66 10.31 7.41 4.80 2.14 150.79%
EPS 0.53 0.34 0.16 0.74 0.56 0.37 0.14 142.70%
DPS 0.00 0.00 0.00 0.08 0.08 0.07 0.00 -
NAPS 0.0485 0.0468 0.0455 0.0392 0.0419 0.0321 0.0223 67.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 1.05 1.13 1.17 1.05 0.70 0.71 0.00 -
P/RPS 1.00 1.61 2.70 0.55 0.49 0.71 0.00 -
P/EPS 16.06 26.71 45.00 7.71 6.57 9.28 0.00 -
EY 6.23 3.74 2.22 12.97 15.23 10.77 0.00 -
DY 0.00 0.00 0.00 1.43 2.14 2.11 0.00 -
P/NAPS 1.75 1.95 1.58 1.46 0.88 1.06 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/11/07 29/08/07 27/06/07 20/03/07 28/11/06 13/09/06 31/05/06 -
Price 1.13 0.98 1.06 1.09 1.20 0.71 0.68 -
P/RPS 1.07 1.40 2.45 0.58 0.85 0.71 1.14 -4.13%
P/EPS 17.28 23.17 40.77 8.01 11.26 9.28 17.22 0.23%
EY 5.79 4.32 2.45 12.49 8.88 10.77 5.81 -0.22%
DY 0.00 0.00 0.00 1.38 1.25 2.11 0.00 -
P/NAPS 1.88 1.69 1.43 1.51 1.50 1.06 1.10 42.90%

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