[PA] QoQ TTM Result on 30-Sep-2012 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -17.77%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 84,707 85,290 95,426 107,803 109,066 102,871 95,832 -7.90%
PBT -11,359 -11,926 -17,746 -14,053 -12,087 -12,247 -13,805 -12.20%
Tax -26 -26 -133 0 0 0 821 -
NP -11,385 -11,952 -17,879 -14,053 -12,087 -12,247 -12,984 -8.39%
-
NP to SH -10,678 -10,963 -17,151 -13,763 -11,686 -11,941 -12,761 -11.21%
-
Tax Rate - - - - - - - -
Total Cost 96,092 97,242 113,305 121,856 121,153 115,118 108,816 -7.96%
-
Net Worth 96,503 54,072 56,262 3,751,547 40,633 39,835 50,237 54.59%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 96,503 54,072 56,262 3,751,547 40,633 39,835 50,237 54.59%
NOSH 875,714 488,461 488,387 192,091 192,941 191,794 192,333 174.96%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -13.44% -14.01% -18.74% -13.04% -11.08% -11.91% -13.55% -
ROE -11.06% -20.27% -30.48% -0.37% -28.76% -29.98% -25.40% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.67 17.46 19.54 56.12 56.53 53.64 49.83 -66.51%
EPS -1.22 -2.24 -3.51 -7.16 -6.06 -6.23 -6.63 -67.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1102 0.1107 0.1152 19.53 0.2106 0.2077 0.2612 -43.77%
Adjusted Per Share Value based on latest NOSH - 192,091
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.63 5.67 6.34 7.16 7.25 6.84 6.37 -7.90%
EPS -0.71 -0.73 -1.14 -0.91 -0.78 -0.79 -0.85 -11.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0641 0.0359 0.0374 2.4931 0.027 0.0265 0.0334 54.49%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.13 0.115 0.13 0.12 0.12 0.14 0.16 -
P/RPS 1.34 0.66 0.67 0.21 0.21 0.26 0.32 160.02%
P/EPS -10.66 -5.12 -3.70 -1.67 -1.98 -2.25 -2.41 169.70%
EY -9.38 -19.52 -27.01 -59.71 -50.47 -44.47 -41.47 -62.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.04 1.13 0.01 0.57 0.67 0.61 55.31%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 27/02/13 20/11/12 01/08/12 29/05/12 27/02/12 -
Price 0.14 0.135 0.12 0.10 0.12 0.14 0.14 -
P/RPS 1.45 0.77 0.61 0.18 0.21 0.26 0.28 199.62%
P/EPS -11.48 -6.01 -3.42 -1.40 -1.98 -2.25 -2.11 209.66%
EY -8.71 -16.63 -29.26 -71.65 -50.47 -44.47 -47.39 -67.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.22 1.04 0.01 0.57 0.67 0.54 76.94%

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