[PA] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 56.34%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 88,512 90,302 94,255 102,483 114,419 143,455 168,143 -34.77%
PBT -15,816 -16,158 -17,870 -16,678 -43,351 -42,266 -38,165 -44.38%
Tax 0 0 0 5 5,704 5,634 5,161 -
NP -15,816 -16,158 -17,870 -16,673 -37,647 -36,632 -33,004 -38.73%
-
NP to SH -15,933 -15,989 -17,529 -16,339 -37,424 -36,567 -33,004 -38.43%
-
Tax Rate - - - - - - - -
Total Cost 104,328 106,460 112,125 119,156 152,066 180,087 201,147 -35.41%
-
Net Worth 58,823 32,667 32,091 47,423 47,794 48,751 50,355 10.90%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 58,823 32,667 32,091 47,423 47,794 48,751 50,355 10.90%
NOSH 177,500 129,069 127,802 126,666 126,842 127,922 125,730 25.81%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -17.87% -17.89% -18.96% -16.27% -32.90% -25.54% -19.63% -
ROE -27.09% -48.94% -54.62% -34.45% -78.30% -75.01% -65.54% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 49.87 69.96 73.75 80.91 90.21 112.14 133.73 -48.15%
EPS -8.98 -12.39 -13.72 -12.90 -29.50 -28.59 -26.25 -51.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3314 0.2531 0.2511 0.3744 0.3768 0.3811 0.4005 -11.85%
Adjusted Per Share Value based on latest NOSH - 126,666
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 5.92 6.04 6.30 6.85 7.65 9.59 11.24 -34.75%
EPS -1.07 -1.07 -1.17 -1.09 -2.50 -2.44 -2.21 -38.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0393 0.0218 0.0215 0.0317 0.032 0.0326 0.0337 10.78%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.44 0.47 0.51 0.56 0.54 0.50 0.50 -
P/RPS 0.88 0.67 0.69 0.69 0.60 0.45 0.37 78.08%
P/EPS -4.90 -3.79 -3.72 -4.34 -1.83 -1.75 -1.90 87.95%
EY -20.40 -26.36 -26.89 -23.03 -54.64 -57.17 -52.50 -46.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.86 2.03 1.50 1.43 1.31 1.25 4.21%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 19/11/10 30/08/10 31/05/10 25/02/10 23/11/09 27/08/09 01/06/09 -
Price 0.40 0.40 0.44 0.54 0.55 0.50 0.49 -
P/RPS 0.80 0.57 0.60 0.67 0.61 0.45 0.37 67.13%
P/EPS -4.46 -3.23 -3.21 -4.19 -1.86 -1.75 -1.87 78.41%
EY -22.44 -30.97 -31.17 -23.89 -53.64 -57.17 -53.57 -43.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.58 1.75 1.44 1.46 1.31 1.22 -0.54%

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