[PA] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- -7.28%
YoY- 46.89%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 83,822 88,512 90,302 94,255 102,483 114,419 143,455 -30.03%
PBT -16,330 -15,816 -16,158 -17,870 -16,678 -43,351 -42,266 -46.86%
Tax -16 0 0 0 5 5,704 5,634 -
NP -16,346 -15,816 -16,158 -17,870 -16,673 -37,647 -36,632 -41.52%
-
NP to SH -16,530 -15,933 -15,989 -17,529 -16,339 -37,424 -36,567 -41.01%
-
Tax Rate - - - - - - - -
Total Cost 100,168 104,328 106,460 112,125 119,156 152,066 180,087 -32.29%
-
Net Worth 62,686 58,823 32,667 32,091 47,423 47,794 48,751 18.19%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 62,686 58,823 32,667 32,091 47,423 47,794 48,751 18.19%
NOSH 191,702 177,500 129,069 127,802 126,666 126,842 127,922 30.85%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -19.50% -17.87% -17.89% -18.96% -16.27% -32.90% -25.54% -
ROE -26.37% -27.09% -48.94% -54.62% -34.45% -78.30% -75.01% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 43.73 49.87 69.96 73.75 80.91 90.21 112.14 -46.53%
EPS -8.62 -8.98 -12.39 -13.72 -12.90 -29.50 -28.59 -54.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.327 0.3314 0.2531 0.2511 0.3744 0.3768 0.3811 -9.67%
Adjusted Per Share Value based on latest NOSH - 127,802
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 5.57 5.88 6.00 6.26 6.81 7.60 9.53 -30.02%
EPS -1.10 -1.06 -1.06 -1.16 -1.09 -2.49 -2.43 -40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0417 0.0391 0.0217 0.0213 0.0315 0.0318 0.0324 18.26%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.40 0.44 0.47 0.51 0.56 0.54 0.50 -
P/RPS 0.91 0.88 0.67 0.69 0.69 0.60 0.45 59.70%
P/EPS -4.64 -4.90 -3.79 -3.72 -4.34 -1.83 -1.75 91.22%
EY -21.56 -20.40 -26.36 -26.89 -23.03 -54.64 -57.17 -47.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.33 1.86 2.03 1.50 1.43 1.31 -4.62%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 19/11/10 30/08/10 31/05/10 25/02/10 23/11/09 27/08/09 -
Price 0.34 0.40 0.40 0.44 0.54 0.55 0.50 -
P/RPS 0.78 0.80 0.57 0.60 0.67 0.61 0.45 44.15%
P/EPS -3.94 -4.46 -3.23 -3.21 -4.19 -1.86 -1.75 71.52%
EY -25.36 -22.44 -30.97 -31.17 -23.89 -53.64 -57.17 -41.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.21 1.58 1.75 1.44 1.46 1.31 -14.22%

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