[PA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- -514.57%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 67,628 50,514 28,602 102,872 75,073 45,582 22,407 108.14%
PBT -7,519 -2,685 305 -12,247 -2,020 -881 145 -
Tax -133 0 0 32 0 0 0 -
NP -7,652 -2,685 305 -12,215 -2,020 -881 145 -
-
NP to SH -7,153 -2,610 328 -11,941 -1,943 -790 73 -
-
Tax Rate - - 0.00% - - - 0.00% -
Total Cost 75,280 53,199 28,297 115,087 77,093 46,463 22,262 124.46%
-
Net Worth 33,633 3,748,036 40,633 40,022 50,248 51,484 49,585 -22.71%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 33,633 3,748,036 40,633 40,022 50,248 51,484 49,585 -22.71%
NOSH 291,959 191,911 192,941 191,585 192,376 192,682 182,500 36.59%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -11.31% -5.32% 1.07% -11.87% -2.69% -1.93% 0.65% -
ROE -21.27% -0.07% 0.81% -29.84% -3.87% -1.53% 0.15% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 23.16 26.32 14.82 53.70 39.02 23.66 12.28 52.35%
EPS -2.45 -1.36 0.17 -6.23 -1.01 -0.41 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 19.53 0.2106 0.2089 0.2612 0.2672 0.2717 -43.41%
Adjusted Per Share Value based on latest NOSH - 191,794
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 4.52 3.38 1.91 6.88 5.02 3.05 1.50 107.92%
EPS -0.48 -0.17 0.02 -0.80 -0.13 -0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0225 2.5063 0.0272 0.0268 0.0336 0.0344 0.0332 -22.75%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.13 0.12 0.12 0.14 0.16 0.155 0.28 -
P/RPS 0.56 0.46 0.81 0.26 0.41 0.66 2.28 -60.61%
P/EPS -5.31 -8.82 70.59 -2.25 -15.84 -37.80 700.00 -
EY -18.85 -11.33 1.42 -44.52 -6.31 -2.65 0.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.01 0.57 0.67 0.61 0.58 1.03 6.34%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 01/08/12 29/05/12 27/02/12 22/11/11 22/08/11 -
Price 0.12 0.10 0.12 0.14 0.14 0.20 0.24 -
P/RPS 0.52 0.38 0.81 0.26 0.36 0.85 1.95 -58.40%
P/EPS -4.90 -7.35 70.59 -2.25 -13.86 -48.78 600.00 -
EY -20.42 -13.60 1.42 -44.52 -7.21 -2.05 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.01 0.57 0.67 0.54 0.75 0.88 11.72%

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