[PA] QoQ TTM Result on 31-Dec-2007

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007
Profit Trend
QoQ- 10.64%
YoY- 6.22%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 201,673 192,185 185,943 179,479 171,808 168,036 163,043 15.18%
PBT 11,376 14,325 14,449 13,828 12,812 12,851 13,689 -11.57%
Tax -1,504 -2,011 -1,988 -1,965 -2,090 -2,065 -2,253 -23.56%
NP 9,872 12,314 12,461 11,863 10,722 10,786 11,436 -9.31%
-
NP to SH 9,872 12,314 12,461 11,863 10,722 10,786 11,436 -9.31%
-
Tax Rate 13.22% 14.04% 13.76% 14.21% 16.31% 16.07% 16.46% -
Total Cost 191,801 179,871 173,482 167,616 161,086 157,250 151,607 16.92%
-
Net Worth 89,022 86,369 78,164 75,147 72,853 70,558 0 -
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 89,022 86,369 78,164 75,147 72,853 70,558 0 -
NOSH 133,928 130,862 121,619 121,597 121,422 121,651 92,538 27.86%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.90% 6.41% 6.70% 6.61% 6.24% 6.42% 7.01% -
ROE 11.09% 14.26% 15.94% 15.79% 14.72% 15.29% 0.00% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 150.58 146.86 152.89 147.60 141.50 138.13 176.19 -9.91%
EPS 7.37 9.41 10.25 9.76 8.83 8.87 12.36 -29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6647 0.66 0.6427 0.618 0.60 0.58 0.00 -
Adjusted Per Share Value based on latest NOSH - 121,597
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 13.40 12.77 12.36 11.93 11.42 11.17 10.84 15.13%
EPS 0.66 0.82 0.83 0.79 0.71 0.72 0.76 -8.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0574 0.0519 0.0499 0.0484 0.0469 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.86 0.92 1.14 1.05 1.13 1.17 -
P/RPS 0.40 0.59 0.60 0.77 0.74 0.82 0.66 -28.31%
P/EPS 8.14 9.14 8.98 11.69 11.89 12.74 9.47 -9.57%
EY 12.29 10.94 11.14 8.56 8.41 7.85 10.56 10.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.30 1.43 1.84 1.75 1.95 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 28/08/08 02/06/08 27/02/08 28/11/07 29/08/07 27/06/07 -
Price 0.29 0.65 0.89 1.00 1.13 0.98 1.06 -
P/RPS 0.19 0.44 0.58 0.68 0.80 0.71 0.60 -53.44%
P/EPS 3.93 6.91 8.69 10.25 12.80 11.05 8.58 -40.49%
EY 25.42 14.48 11.51 9.76 7.81 9.05 11.66 67.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.98 1.38 1.62 1.88 1.69 0.00 -

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