[PA] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
13-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 57.86%
YoY- 37.76%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 40,057 43,733 39,229 40,024 32,181 33,716 31,869 16.48%
PBT 2,938 3,305 3,433 4,013 2,551 2,526 2,389 14.80%
Tax -532 -531 -552 -638 -413 -425 -404 20.15%
NP 2,406 2,774 2,881 3,375 2,138 2,101 1,985 13.69%
-
NP to SH 2,406 2,774 2,881 3,375 2,138 2,101 1,985 13.69%
-
Tax Rate 18.11% 16.07% 16.08% 15.90% 16.19% 16.83% 16.91% -
Total Cost 37,651 40,959 36,348 36,649 30,043 31,615 29,884 16.66%
-
Net Worth 68,478 66,212 73,635 59,195 33,558 28,013 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - 1,380 1,325 - - - -
Div Payout % - - 47.92% 39.27% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 68,478 66,212 73,635 59,195 33,558 28,013 0 -
NOSH 92,538 91,961 92,044 88,350 54,126 46,688 46,596 58.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 6.01% 6.34% 7.34% 8.43% 6.64% 6.23% 6.23% -
ROE 3.51% 4.19% 3.91% 5.70% 6.37% 7.50% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 43.29 47.56 42.62 45.30 59.46 72.21 68.39 -26.29%
EPS 2.60 2.29 3.13 3.82 3.95 4.50 4.26 -28.06%
DPS 0.00 0.00 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.74 0.72 0.80 0.67 0.62 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 88,350
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2.66 2.91 2.61 2.66 2.14 2.24 2.12 16.34%
EPS 0.16 0.18 0.19 0.22 0.14 0.14 0.13 14.86%
DPS 0.00 0.00 0.09 0.09 0.00 0.00 0.00 -
NAPS 0.0455 0.044 0.0489 0.0393 0.0223 0.0186 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 - - - -
Price 1.17 1.05 0.70 0.71 0.00 0.00 0.00 -
P/RPS 2.70 2.21 1.64 1.57 0.00 0.00 0.00 -
P/EPS 45.00 34.81 22.36 18.59 0.00 0.00 0.00 -
EY 2.22 2.87 4.47 5.38 0.00 0.00 0.00 -
DY 0.00 0.00 2.14 2.11 0.00 0.00 0.00 -
P/NAPS 1.58 1.46 0.88 1.06 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 27/06/07 20/03/07 28/11/06 13/09/06 31/05/06 - - -
Price 1.06 1.09 1.20 0.71 0.68 0.00 0.00 -
P/RPS 2.45 2.29 2.82 1.57 1.14 0.00 0.00 -
P/EPS 40.77 36.13 38.34 18.59 17.22 0.00 0.00 -
EY 2.45 2.77 2.61 5.38 5.81 0.00 0.00 -
DY 0.00 0.00 1.25 2.11 0.00 0.00 0.00 -
P/NAPS 1.43 1.51 1.50 1.06 1.10 0.00 0.00 -

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