[PA] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -3.61%
YoY- 21.5%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 109,066 102,871 95,832 84,794 83,282 83,493 83,822 19.20%
PBT -12,087 -12,247 -13,805 -13,594 -12,867 -12,350 -16,330 -18.18%
Tax 0 0 821 805 805 805 -16 -
NP -12,087 -12,247 -12,984 -12,789 -12,062 -11,545 -16,346 -18.24%
-
NP to SH -11,686 -11,941 -12,761 -12,508 -12,072 -11,590 -16,530 -20.65%
-
Tax Rate - - - - - - - -
Total Cost 121,153 115,118 108,816 97,583 95,344 95,038 100,168 13.53%
-
Net Worth 40,633 39,835 50,237 51,183 49,585 53,073 62,686 -25.12%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 40,633 39,835 50,237 51,183 49,585 53,073 62,686 -25.12%
NOSH 192,941 191,794 192,333 191,555 182,500 191,739 191,702 0.43%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.08% -11.91% -13.55% -15.08% -14.48% -13.83% -19.50% -
ROE -28.76% -29.98% -25.40% -24.44% -24.35% -21.84% -26.37% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.53 53.64 49.83 44.27 45.63 43.54 43.73 18.68%
EPS -6.06 -6.23 -6.63 -6.53 -6.61 -6.04 -8.62 -20.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2106 0.2077 0.2612 0.2672 0.2717 0.2768 0.327 -25.44%
Adjusted Per Share Value based on latest NOSH - 191,555
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.29 6.88 6.41 5.67 5.57 5.58 5.60 19.24%
EPS -0.78 -0.80 -0.85 -0.84 -0.81 -0.77 -1.11 -20.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0272 0.0266 0.0336 0.0342 0.0332 0.0355 0.0419 -25.04%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.12 0.14 0.16 0.155 0.28 0.34 0.40 -
P/RPS 0.21 0.26 0.32 0.35 0.61 0.78 0.91 -62.41%
P/EPS -1.98 -2.25 -2.41 -2.37 -4.23 -5.62 -4.64 -43.34%
EY -50.47 -44.47 -41.47 -42.13 -23.62 -17.78 -21.56 76.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.61 0.58 1.03 1.23 1.22 -39.81%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 01/08/12 29/05/12 27/02/12 22/11/11 22/08/11 25/05/11 25/02/11 -
Price 0.12 0.14 0.14 0.20 0.24 0.275 0.34 -
P/RPS 0.21 0.26 0.28 0.45 0.53 0.63 0.78 -58.33%
P/EPS -1.98 -2.25 -2.11 -3.06 -3.63 -4.55 -3.94 -36.81%
EY -50.47 -44.47 -47.39 -32.65 -27.56 -21.98 -25.36 58.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.67 0.54 0.75 0.88 0.99 1.04 -33.05%

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