[PA] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
22-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 56.76%
YoY- 69.24%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 164,441 165,113 156,845 148,274 125,638 110,530 105,543 34.35%
PBT 3,857 4,485 -2,869 -6,349 -14,621 -19,200 -21,875 -
Tax -147 -147 -68 0 0 0 0 -
NP 3,710 4,338 -2,937 -6,349 -14,621 -19,200 -21,875 -
-
NP to SH 3,743 4,371 -2,890 -6,302 -14,574 -19,153 -21,315 -
-
Tax Rate 3.81% 3.28% - - - - - -
Total Cost 160,731 160,775 159,782 154,623 140,259 129,730 127,418 16.73%
-
Net Worth 106,349 105,812 104,656 10,416,766 95,534 95,091 100,833 3.61%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 106,349 105,812 104,656 10,416,766 95,534 95,091 100,833 3.61%
NOSH 1,870,423 1,870,423 1,870,423 1,870,423 1,703,757 1,703,757 1,703,757 6.41%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.26% 2.63% -1.87% -4.28% -11.64% -17.37% -20.73% -
ROE 3.52% 4.13% -2.76% -0.06% -15.26% -20.14% -21.14% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 8.80 9.03 8.78 8.50 7.81 7.40 8.57 1.77%
EPS 0.20 0.24 -0.16 -0.36 -0.91 -1.28 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0569 0.0579 0.0586 5.97 0.0594 0.0637 0.0819 -21.53%
Adjusted Per Share Value based on latest NOSH - 1,870,423
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 10.93 10.97 10.42 9.85 8.35 7.35 7.01 34.42%
EPS 0.25 0.29 -0.19 -0.42 -0.97 -1.27 -1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0707 0.0703 0.0695 6.9225 0.0635 0.0632 0.067 3.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.055 0.05 0.05 0.055 0.05 0.055 0.07 -
P/RPS 0.63 0.55 0.57 0.65 0.64 0.74 0.82 -16.10%
P/EPS 27.46 20.90 -30.90 -15.23 -5.52 -4.29 -4.04 -
EY 3.64 4.78 -3.24 -6.57 -18.12 -23.33 -24.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.86 0.85 0.01 0.84 0.86 0.85 9.19%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 22/08/19 24/05/19 22/02/19 29/11/18 29/08/18 28/05/18 -
Price 0.07 0.055 0.055 0.055 0.065 0.055 0.06 -
P/RPS 0.80 0.61 0.63 0.65 0.83 0.74 0.70 9.30%
P/EPS 34.95 23.00 -33.99 -15.23 -7.17 -4.29 -3.47 -
EY 2.86 4.35 -2.94 -6.57 -13.94 -23.33 -28.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.95 0.94 0.01 1.09 0.86 0.73 41.55%

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