[PA] QoQ TTM 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- 9.33%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 168,036 163,043 155,167 145,150 137,790 131,455 127,763 20.10%
PBT 12,851 13,689 13,302 12,523 11,479 10,425 10,262 16.22%
Tax -2,065 -2,253 -2,134 -2,028 -1,880 -1,751 -1,738 12.21%
NP 10,786 11,436 11,168 10,495 9,599 8,674 8,524 17.03%
-
NP to SH 10,786 11,436 11,168 10,495 9,599 8,674 8,524 17.03%
-
Tax Rate 16.07% 16.46% 16.04% 16.19% 16.38% 16.80% 16.94% -
Total Cost 157,250 151,607 143,999 134,655 128,191 122,781 119,239 20.31%
-
Net Worth 70,558 0 66,212 0 0 0 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 - - - - - - - -
Div Payout % - - - - - - - -
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 0 66,212 0 0 0 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 6.42% 7.01% 7.20% 7.23% 6.97% 6.60% 6.67% -
ROE 15.29% 0.00% 16.87% 0.00% 0.00% 0.00% 30.43% -
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 138.13 176.19 168.73 157.70 155.96 242.87 273.65 -36.68%
EPS 8.87 12.36 12.14 11.40 10.86 16.03 18.26 -38.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.00 0.72 0.00 0.00 0.00 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 11.21 10.87 10.35 9.68 9.19 8.77 8.52 20.13%
EPS 0.72 0.76 0.74 0.70 0.64 0.58 0.57 16.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0471 0.00 0.0442 0.00 0.00 0.00 0.0187 85.43%
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 0.82 0.66 0.62 0.44 0.46 0.00 0.00 -
P/EPS 12.74 9.47 8.65 6.14 6.53 0.00 0.00 -
EY 7.85 10.56 11.57 16.29 15.30 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 0.00 1.46 0.00 0.00 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 - - - - -
Price 0.98 1.06 1.09 0.00 0.00 0.00 0.00 -
P/RPS 0.71 0.60 0.65 0.00 0.00 0.00 0.00 -
P/EPS 11.05 8.58 8.98 0.00 0.00 0.00 0.00 -
EY 9.05 11.66 11.14 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 0.00 1.51 0.00 0.00 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