[PA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 20.52%
YoY- 113.63%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 68,263 36,350 131,578 84,666 58,529 28,019 84,192 -13.03%
PBT 769 736 -357 1,217 1,254 872 -12,965 -
Tax 0 0 -950 0 0 0 -45 -
NP 769 736 -1,307 1,217 1,254 872 -13,010 -
-
NP to SH 761 721 -1,094 975 809 613 -11,992 -
-
Tax Rate 0.00% 0.00% - 0.00% 0.00% 0.00% - -
Total Cost 67,494 35,614 132,885 83,449 57,275 27,147 97,202 -21.56%
-
Net Worth 103,945 103,945 103,220 105,380 109,125 96,503 31,929 119.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 103,945 103,945 103,220 105,380 109,125 96,503 31,929 119.49%
NOSH 946,531 946,531 946,531 946,531 946,531 875,714 291,595 119.07%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.13% 2.02% -0.99% 1.44% 2.14% 3.11% -15.45% -
ROE 0.73% 0.69% -1.06% 0.93% 0.74% 0.64% -37.56% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.53 4.01 14.52 9.48 6.51 3.20 28.87 -59.14%
EPS 0.08 0.08 -0.12 0.11 0.09 0.07 -3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1147 0.1139 0.118 0.1214 0.1102 0.1095 3.13%
Adjusted Per Share Value based on latest NOSH - 946,531
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.54 2.42 8.74 5.63 3.89 1.86 5.60 -13.04%
EPS 0.05 0.05 -0.07 0.06 0.05 0.04 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0691 0.0691 0.0686 0.07 0.0725 0.0641 0.0212 119.67%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.12 0.125 0.135 0.145 0.155 0.13 0.115 -
P/RPS 1.59 3.12 0.93 1.53 2.38 4.06 0.40 150.72%
P/EPS 142.90 157.12 -111.83 132.81 172.22 185.71 -2.80 -
EY 0.70 0.64 -0.89 0.75 0.58 0.54 -35.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.09 1.19 1.23 1.28 1.18 1.05 0.00%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 21/11/14 27/08/14 21/05/14 24/02/14 26/11/13 30/08/13 28/05/13 -
Price 0.10 0.13 0.14 0.15 0.145 0.14 0.135 -
P/RPS 1.33 3.24 0.96 1.58 2.23 4.38 0.47 99.93%
P/EPS 119.09 163.40 -115.97 137.39 161.11 200.00 -3.28 -
EY 0.84 0.61 -0.86 0.73 0.62 0.50 -30.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.13 1.23 1.27 1.19 1.27 1.23 -20.59%

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