[PA] QoQ TTM Result on 30-Sep-2013 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 29.36%
YoY- 45.19%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 139,899 131,568 102,318 93,305 84,707 85,290 95,426 29.14%
PBT -500 -364 -3,197 -7,986 -11,359 -11,926 -17,746 -90.80%
Tax -950 -950 107 -26 -26 -26 -133 272.23%
NP -1,450 -1,314 -3,090 -8,012 -11,385 -11,952 -17,879 -81.34%
-
NP to SH -992 -1,100 -2,841 -7,543 -10,678 -10,963 -17,151 -85.12%
-
Tax Rate - - - - - - - -
Total Cost 141,349 132,882 105,408 101,317 96,092 97,242 113,305 15.93%
-
Net Worth 103,945 103,220 105,380 105,153 96,503 54,072 56,262 50.73%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 103,945 103,220 105,380 105,153 96,503 54,072 56,262 50.73%
NOSH 946,531 946,531 946,531 946,531 875,714 488,461 488,387 55.63%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -1.04% -1.00% -3.02% -8.59% -13.44% -14.01% -18.74% -
ROE -0.95% -1.07% -2.70% -7.17% -11.06% -20.27% -30.48% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 15.44 14.52 11.46 10.77 9.67 17.46 19.54 -14.56%
EPS -0.11 -0.12 -0.32 -0.87 -1.22 -2.24 -3.51 -90.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1147 0.1139 0.118 0.1214 0.1102 0.1107 0.1152 -0.29%
Adjusted Per Share Value based on latest NOSH - 946,531
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.35 8.80 6.84 6.24 5.66 5.70 6.38 29.11%
EPS -0.07 -0.07 -0.19 -0.50 -0.71 -0.73 -1.15 -84.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0695 0.069 0.0705 0.0703 0.0645 0.0362 0.0376 50.78%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.125 0.135 0.145 0.155 0.13 0.115 0.13 -
P/RPS 0.81 0.93 1.27 1.44 1.34 0.66 0.67 13.52%
P/EPS -114.19 -111.22 -45.58 -17.80 -10.66 -5.12 -3.70 890.09%
EY -0.88 -0.90 -2.19 -5.62 -9.38 -19.52 -27.01 -89.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.19 1.23 1.28 1.18 1.04 1.13 -2.38%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 21/05/14 24/02/14 26/11/13 30/08/13 28/05/13 27/02/13 -
Price 0.13 0.14 0.15 0.145 0.14 0.135 0.12 -
P/RPS 0.84 0.96 1.31 1.35 1.45 0.77 0.61 23.84%
P/EPS -118.76 -115.34 -47.15 -16.65 -11.48 -6.01 -3.42 971.31%
EY -0.84 -0.87 -2.12 -6.01 -8.71 -16.63 -29.26 -90.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.23 1.27 1.19 1.27 1.22 1.04 5.70%

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