[PA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -78.45%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 179,478 128,075 85,074 40,057 155,196 111,434 72,205 83.19%
PBT 13,828 9,507 6,113 2,938 13,302 9,997 6,564 64.11%
Tax -1,965 -1,559 -982 -532 -2,135 -1,603 -1,052 51.49%
NP 11,863 7,948 5,131 2,406 11,167 8,394 5,512 66.46%
-
NP to SH 11,863 7,948 5,131 2,406 11,167 8,394 5,512 66.46%
-
Tax Rate 14.21% 16.40% 16.06% 18.11% 16.05% 16.03% 16.03% -
Total Cost 167,615 120,127 79,943 37,651 144,029 103,040 66,693 84.54%
-
Net Worth 75,038 72,917 70,354 68,478 59,053 62,994 48,275 34.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,230 1,181 1,080 -
Div Payout % - - - - 11.02% 14.07% 19.61% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 75,038 72,917 70,354 68,478 59,053 62,994 48,275 34.07%
NOSH 121,420 121,529 121,300 92,538 82,018 78,742 72,052 41.47%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 6.61% 6.21% 6.03% 6.01% 7.20% 7.53% 7.63% -
ROE 15.81% 10.90% 7.29% 3.51% 18.91% 13.33% 11.42% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 147.81 105.39 70.14 43.29 189.22 141.52 100.21 29.48%
EPS 9.77 6.54 4.23 2.60 10.40 10.66 7.65 17.65%
DPS 0.00 0.00 0.00 0.00 1.50 1.50 1.50 -
NAPS 0.618 0.60 0.58 0.74 0.72 0.80 0.67 -5.22%
Adjusted Per Share Value based on latest NOSH - 92,538
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 11.97 8.54 5.67 2.67 10.35 7.43 4.82 83.08%
EPS 0.79 0.53 0.34 0.16 0.74 0.56 0.37 65.58%
DPS 0.00 0.00 0.00 0.00 0.08 0.08 0.07 -
NAPS 0.05 0.0486 0.0469 0.0457 0.0394 0.042 0.0322 33.98%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.14 1.05 1.13 1.17 1.05 0.70 0.71 -
P/RPS 0.77 1.00 1.61 2.70 0.55 0.49 0.71 5.54%
P/EPS 11.67 16.06 26.71 45.00 7.71 6.57 9.28 16.45%
EY 8.57 6.23 3.74 2.22 12.97 15.23 10.77 -14.09%
DY 0.00 0.00 0.00 0.00 1.43 2.14 2.11 -
P/NAPS 1.84 1.75 1.95 1.58 1.46 0.88 1.06 44.29%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 28/11/07 29/08/07 27/06/07 20/03/07 28/11/06 13/09/06 -
Price 1.00 1.13 0.98 1.06 1.09 1.20 0.71 -
P/RPS 0.68 1.07 1.40 2.45 0.58 0.85 0.71 -2.82%
P/EPS 10.24 17.28 23.17 40.77 8.01 11.26 9.28 6.76%
EY 9.77 5.79 4.32 2.45 12.49 8.88 10.77 -6.27%
DY 0.00 0.00 0.00 0.00 1.38 1.25 2.11 -
P/NAPS 1.62 1.88 1.69 1.43 1.51 1.50 1.06 32.57%

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