[PA] QoQ TTM Result on 30-Sep-2015 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 8.51%
YoY- -1060.98%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 103,263 112,282 133,233 143,616 143,352 143,717 144,449 -20.06%
PBT -9,142 -3,522 -15,425 -14,982 -16,228 -16,142 -1,819 193.69%
Tax 0 0 846 846 846 846 -950 -
NP -9,142 -3,522 -14,579 -14,136 -15,382 -15,296 -2,769 121.88%
-
NP to SH -9,142 -3,522 -13,779 -13,328 -14,567 -14,496 -2,314 150.12%
-
Tax Rate - - - - - - - -
Total Cost 112,405 115,804 147,812 157,752 158,734 159,013 147,218 -16.47%
-
Net Worth 80,265 85,187 89,174 91,357 89,355 84,914 102,948 -15.30%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 80,265 85,187 89,174 91,357 89,355 84,914 102,948 -15.30%
NOSH 946,531 946,531 946,531 913,571 946,531 946,531 946,531 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -8.85% -3.14% -10.94% -9.84% -10.73% -10.64% -1.92% -
ROE -11.39% -4.13% -15.45% -14.59% -16.30% -17.07% -2.25% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 10.91 11.86 14.70 15.72 15.82 15.86 15.94 -22.35%
EPS -0.97 -0.37 -1.52 -1.46 -1.61 -1.60 -0.26 140.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0848 0.09 0.0984 0.10 0.0986 0.0937 0.1136 -17.72%
Adjusted Per Share Value based on latest NOSH - 913,571
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 6.86 7.46 8.85 9.54 9.53 9.55 9.60 -20.08%
EPS -0.61 -0.23 -0.92 -0.89 -0.97 -0.96 -0.15 154.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0566 0.0593 0.0607 0.0594 0.0564 0.0684 -15.33%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.085 0.055 0.06 0.06 0.065 0.085 0.075 -
P/RPS 0.78 0.46 0.41 0.38 0.41 0.54 0.47 40.21%
P/EPS -8.80 -14.78 -3.95 -4.11 -4.04 -5.31 -29.37 -55.25%
EY -11.36 -6.77 -25.34 -24.31 -24.73 -18.82 -3.40 123.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.61 0.61 0.60 0.66 0.91 0.66 31.95%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 26/08/16 25/05/16 24/02/16 20/11/15 26/08/15 28/05/15 26/02/15 -
Price 0.07 0.085 0.065 0.06 0.06 0.075 0.08 -
P/RPS 0.64 0.72 0.44 0.38 0.38 0.47 0.50 17.90%
P/EPS -7.25 -22.84 -4.28 -4.11 -3.73 -4.69 -31.33 -62.34%
EY -13.80 -4.38 -23.39 -24.31 -26.79 -21.33 -3.19 165.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.66 0.60 0.61 0.80 0.70 12.03%

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