[PA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -14.64%
YoY- 45.14%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 45,017 40,057 43,733 39,229 40,024 32,181 33,716 21.31%
PBT 3,175 2,938 3,305 3,433 4,013 2,551 2,526 16.51%
Tax -450 -532 -531 -552 -638 -413 -425 3.89%
NP 2,725 2,406 2,774 2,881 3,375 2,138 2,101 18.98%
-
NP to SH 2,725 2,406 2,774 2,881 3,375 2,138 2,101 18.98%
-
Tax Rate 14.17% 18.11% 16.07% 16.08% 15.90% 16.19% 16.83% -
Total Cost 42,292 37,651 40,959 36,348 36,649 30,043 31,615 21.47%
-
Net Worth 70,558 68,478 66,212 73,635 59,195 33,558 28,013 85.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - 1,380 1,325 - - -
Div Payout % - - - 47.92% 39.27% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 70,558 68,478 66,212 73,635 59,195 33,558 28,013 85.43%
NOSH 121,651 92,538 91,961 92,044 88,350 54,126 46,688 89.68%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.05% 6.01% 6.34% 7.34% 8.43% 6.64% 6.23% -
ROE 3.86% 3.51% 4.19% 3.91% 5.70% 6.37% 7.50% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 37.00 43.29 47.56 42.62 45.30 59.46 72.21 -36.04%
EPS 2.24 2.60 2.29 3.13 3.82 3.95 4.50 -37.27%
DPS 0.00 0.00 0.00 1.50 1.50 0.00 0.00 -
NAPS 0.58 0.74 0.72 0.80 0.67 0.62 0.60 -2.24%
Adjusted Per Share Value based on latest NOSH - 92,044
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 2.99 2.66 2.91 2.61 2.66 2.14 2.24 21.29%
EPS 0.18 0.16 0.18 0.19 0.22 0.14 0.14 18.29%
DPS 0.00 0.00 0.00 0.09 0.09 0.00 0.00 -
NAPS 0.0469 0.0455 0.044 0.0489 0.0393 0.0223 0.0186 85.57%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 1.13 1.17 1.05 0.70 0.71 0.00 0.00 -
P/RPS 3.05 2.70 2.21 1.64 1.57 0.00 0.00 -
P/EPS 50.45 45.00 34.81 22.36 18.59 0.00 0.00 -
EY 1.98 2.22 2.87 4.47 5.38 0.00 0.00 -
DY 0.00 0.00 0.00 2.14 2.11 0.00 0.00 -
P/NAPS 1.95 1.58 1.46 0.88 1.06 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 27/06/07 20/03/07 28/11/06 13/09/06 31/05/06 - -
Price 0.98 1.06 1.09 1.20 0.71 0.68 0.00 -
P/RPS 2.65 2.45 2.29 2.82 1.57 1.14 0.00 -
P/EPS 43.75 40.77 36.13 38.34 18.59 17.22 0.00 -
EY 2.29 2.45 2.77 2.61 5.38 5.81 0.00 -
DY 0.00 0.00 0.00 1.25 2.11 0.00 0.00 -
P/NAPS 1.69 1.43 1.51 1.50 1.06 1.10 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