[PA] QoQ 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- -13.27%
YoY- 12.54%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 51,404 43,001 45,017 40,057 43,733 39,229 40,024 18.10%
PBT 4,321 3,394 3,175 2,938 3,305 3,433 4,013 5.03%
Tax -406 -577 -450 -532 -531 -552 -638 -25.95%
NP 3,915 2,817 2,725 2,406 2,774 2,881 3,375 10.37%
-
NP to SH 3,915 2,817 2,725 2,406 2,774 2,881 3,375 10.37%
-
Tax Rate 9.40% 17.00% 14.17% 18.11% 16.07% 16.08% 15.90% -
Total Cost 47,489 40,184 42,292 37,651 40,959 36,348 36,649 18.79%
-
Net Worth 75,147 72,853 70,558 68,478 66,212 73,635 59,195 17.19%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - 1,380 1,325 -
Div Payout % - - - - - 47.92% 39.27% -
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 75,147 72,853 70,558 68,478 66,212 73,635 59,195 17.19%
NOSH 121,597 121,422 121,651 92,538 91,961 92,044 88,350 23.65%
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 7.62% 6.55% 6.05% 6.01% 6.34% 7.34% 8.43% -
ROE 5.21% 3.87% 3.86% 3.51% 4.19% 3.91% 5.70% -
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 42.27 35.41 37.00 43.29 47.56 42.62 45.30 -4.49%
EPS 3.22 2.32 2.24 2.60 2.29 3.13 3.82 -10.73%
DPS 0.00 0.00 0.00 0.00 0.00 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 3.43 2.87 3.00 2.67 2.92 2.62 2.67 18.12%
EPS 0.26 0.19 0.18 0.16 0.19 0.19 0.23 8.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.09 -
NAPS 0.0501 0.0486 0.0471 0.0457 0.0442 0.0491 0.0395 17.12%
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 2.70 2.96 3.05 2.70 2.21 1.64 1.57 43.39%
P/EPS 35.41 45.26 50.45 45.00 34.81 22.36 18.59 53.48%
EY 2.82 2.21 1.98 2.22 2.87 4.47 5.38 -34.91%
DY 0.00 0.00 0.00 0.00 0.00 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 2.37 3.19 2.65 2.45 2.29 2.82 1.57 31.49%
P/EPS 31.06 48.71 43.75 40.77 36.13 38.34 18.59 40.67%
EY 3.22 2.05 2.29 2.45 2.77 2.61 5.38 -28.91%
DY 0.00 0.00 0.00 0.00 0.00 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