[PA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -67.65%
YoY- -0.43%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 84,666 58,529 28,019 84,192 67,628 50,514 28,602 105.75%
PBT 1,217 1,254 872 -12,965 -7,519 -2,685 305 150.93%
Tax 0 0 0 -45 -133 0 0 -
NP 1,217 1,254 872 -13,010 -7,652 -2,685 305 150.93%
-
NP to SH 975 809 613 -11,992 -7,153 -2,610 328 106.32%
-
Tax Rate 0.00% 0.00% 0.00% - - - 0.00% -
Total Cost 83,449 57,275 27,147 97,202 75,280 53,199 28,297 105.24%
-
Net Worth 105,380 109,125 96,503 31,929 33,633 3,748,036 40,633 88.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,380 109,125 96,503 31,929 33,633 3,748,036 40,633 88.43%
NOSH 946,531 946,531 875,714 291,595 291,959 191,911 192,941 187.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.44% 2.14% 3.11% -15.45% -11.31% -5.32% 1.07% -
ROE 0.93% 0.74% 0.64% -37.56% -21.27% -0.07% 0.81% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 9.48 6.51 3.20 28.87 23.16 26.32 14.82 -25.69%
EPS 0.11 0.09 0.07 -3.76 -2.45 -1.36 0.17 -25.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1214 0.1102 0.1095 0.1152 19.53 0.2106 -31.96%
Adjusted Per Share Value based on latest NOSH - 488,461
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.65 3.90 1.87 5.62 4.51 3.37 1.91 105.66%
EPS 0.07 0.05 0.04 -0.80 -0.48 -0.17 0.02 129.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0703 0.0728 0.0644 0.0213 0.0224 2.4999 0.0271 88.46%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.145 0.155 0.13 0.115 0.13 0.12 0.12 -
P/RPS 1.53 2.38 4.06 0.40 0.56 0.46 0.81 52.62%
P/EPS 132.81 172.22 185.71 -2.80 -5.31 -8.82 70.59 52.22%
EY 0.75 0.58 0.54 -35.76 -18.85 -11.33 1.42 -34.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.28 1.18 1.05 1.13 0.01 0.57 66.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 30/08/13 28/05/13 27/02/13 20/11/12 01/08/12 -
Price 0.15 0.145 0.14 0.135 0.12 0.10 0.12 -
P/RPS 1.58 2.23 4.38 0.47 0.52 0.38 0.81 55.92%
P/EPS 137.39 161.11 200.00 -3.28 -4.90 -7.35 70.59 55.69%
EY 0.73 0.62 0.50 -30.46 -20.42 -13.60 1.42 -35.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.19 1.27 1.23 1.04 0.01 0.57 70.34%

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