[PA] QoQ TTM Result on 30-Sep-2008 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- -19.83%
YoY- -7.93%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 143,455 168,143 185,348 201,673 192,185 185,943 179,479 -13.88%
PBT -42,266 -38,165 -20,033 11,376 14,325 14,449 13,828 -
Tax 5,634 5,161 4,601 -1,504 -2,011 -1,988 -1,965 -
NP -36,632 -33,004 -15,432 9,872 12,314 12,461 11,863 -
-
NP to SH -36,567 -33,004 -15,432 9,872 12,314 12,461 11,863 -
-
Tax Rate - - - 13.22% 14.04% 13.76% 14.21% -
Total Cost 180,087 201,147 200,780 191,801 179,871 173,482 167,616 4.90%
-
Net Worth 48,751 50,355 65,876 89,022 86,369 78,164 75,147 -25.07%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 48,751 50,355 65,876 89,022 86,369 78,164 75,147 -25.07%
NOSH 127,922 125,730 130,500 133,928 130,862 121,619 121,597 3.44%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -25.54% -19.63% -8.33% 4.90% 6.41% 6.70% 6.61% -
ROE -75.01% -65.54% -23.43% 11.09% 14.26% 15.94% 15.79% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 112.14 133.73 142.03 150.58 146.86 152.89 147.60 -16.75%
EPS -28.59 -26.25 -11.83 7.37 9.41 10.25 9.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3811 0.4005 0.5048 0.6647 0.66 0.6427 0.618 -27.57%
Adjusted Per Share Value based on latest NOSH - 133,928
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 9.53 11.17 12.32 13.40 12.77 12.36 11.93 -13.91%
EPS -2.43 -2.19 -1.03 0.66 0.82 0.83 0.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0324 0.0335 0.0438 0.0592 0.0574 0.0519 0.0499 -25.03%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.50 0.50 0.55 0.60 0.86 0.92 1.14 -
P/RPS 0.45 0.37 0.39 0.40 0.59 0.60 0.77 -30.12%
P/EPS -1.75 -1.90 -4.65 8.14 9.14 8.98 11.69 -
EY -57.17 -52.50 -21.50 12.29 10.94 11.14 8.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.25 1.09 0.90 1.30 1.43 1.84 -20.28%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 01/06/09 27/02/09 26/11/08 28/08/08 02/06/08 27/02/08 -
Price 0.50 0.49 0.53 0.29 0.65 0.89 1.00 -
P/RPS 0.45 0.37 0.37 0.19 0.44 0.58 0.68 -24.07%
P/EPS -1.75 -1.87 -4.48 3.93 6.91 8.69 10.25 -
EY -57.17 -53.57 -22.31 25.42 14.48 11.51 9.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.22 1.05 0.44 0.98 1.38 1.62 -13.21%

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