[PA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 192.72%
YoY- 242.16%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 61,110 280,324 207,374 136,131 62,761 202,167 148,758 -44.70%
PBT 8,109 24,518 17,162 9,967 3,405 9,280 6,187 19.74%
Tax 2,000 7,042 -1 0 0 -160 -64 -
NP 10,109 31,560 17,161 9,967 3,405 9,120 6,123 39.64%
-
NP to SH 10,109 31,352 17,161 9,967 3,405 9,120 6,123 39.64%
-
Tax Rate -24.66% -28.72% 0.01% 0.00% 0.00% 1.72% 1.03% -
Total Cost 51,001 248,764 190,213 126,164 59,356 193,047 142,635 -49.59%
-
Net Worth 191,229 178,256 151,510 147,259 135,153 131,694 128,699 30.18%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 5,791 5,700 5,616 - - - -
Div Payout % - 18.47% 33.22% 56.35% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 191,229 178,256 151,510 147,259 135,153 131,694 128,699 30.18%
NOSH 1,243,937 1,235,368 1,193,628 2,386,716 2,244,505 2,244,505 2,244,505 -32.50%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.54% 11.26% 8.28% 7.32% 5.43% 4.51% 4.12% -
ROE 5.29% 17.59% 11.33% 6.77% 2.52% 6.93% 4.76% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 5.13 24.20 18.19 12.12 2.85 9.58 7.37 -21.44%
EPS 0.85 2.71 1.51 0.89 0.15 0.43 0.30 100.10%
DPS 0.00 0.50 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.1605 0.1539 0.1329 0.1311 0.0613 0.0624 0.0638 84.86%
Adjusted Per Share Value based on latest NOSH - 2,386,716
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.08 18.69 13.83 9.08 4.19 13.48 9.92 -44.66%
EPS 0.67 2.09 1.14 0.66 0.23 0.61 0.41 38.69%
DPS 0.00 0.39 0.38 0.37 0.00 0.00 0.00 -
NAPS 0.1275 0.1189 0.101 0.0982 0.0901 0.0878 0.0858 30.18%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.42 0.39 0.475 0.175 0.08 0.055 0.045 -
P/RPS 8.19 1.61 2.61 1.44 2.81 0.57 0.61 464.00%
P/EPS 49.50 14.41 31.56 19.72 51.80 12.73 14.83 123.18%
EY 2.02 6.94 3.17 5.07 1.93 7.86 6.75 -55.22%
DY 0.00 1.28 1.05 2.86 0.00 0.00 0.00 -
P/NAPS 2.62 2.53 3.57 1.33 1.31 0.88 0.71 138.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 23/11/21 27/08/21 31/05/21 22/02/21 23/11/20 24/08/20 22/05/20 -
Price 0.41 0.395 0.455 0.535 0.15 0.09 0.055 -
P/RPS 7.99 1.63 2.50 4.41 5.27 0.94 0.75 383.46%
P/EPS 48.32 14.59 30.23 60.29 97.13 20.83 18.12 92.18%
EY 2.07 6.85 3.31 1.66 1.03 4.80 5.52 -47.96%
DY 0.00 1.27 1.10 0.93 0.00 0.00 0.00 -
P/NAPS 2.55 2.57 3.42 4.08 2.45 1.44 0.86 106.25%

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