[PA] QoQ TTM Result on 31-Mar-2012 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Mar-2012 [#4]
Profit Trend
QoQ- 6.43%
YoY- -3.03%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 95,426 107,803 109,066 102,871 95,832 84,794 83,282 9.45%
PBT -17,746 -14,053 -12,087 -12,247 -13,805 -13,594 -12,867 23.78%
Tax -133 0 0 0 821 805 805 -
NP -17,879 -14,053 -12,087 -12,247 -12,984 -12,789 -12,062 29.84%
-
NP to SH -17,151 -13,763 -11,686 -11,941 -12,761 -12,508 -12,072 26.24%
-
Tax Rate - - - - - - - -
Total Cost 113,305 121,856 121,153 115,118 108,816 97,583 95,344 12.13%
-
Net Worth 56,262 3,751,547 40,633 39,835 50,237 51,183 49,585 8.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 56,262 3,751,547 40,633 39,835 50,237 51,183 49,585 8.74%
NOSH 488,387 192,091 192,941 191,794 192,333 191,555 182,500 92.17%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -18.74% -13.04% -11.08% -11.91% -13.55% -15.08% -14.48% -
ROE -30.48% -0.37% -28.76% -29.98% -25.40% -24.44% -24.35% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 19.54 56.12 56.53 53.64 49.83 44.27 45.63 -43.04%
EPS -3.51 -7.16 -6.06 -6.23 -6.63 -6.53 -6.61 -34.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 19.53 0.2106 0.2077 0.2612 0.2672 0.2717 -43.41%
Adjusted Per Share Value based on latest NOSH - 191,794
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.38 7.21 7.29 6.88 6.41 5.67 5.57 9.42%
EPS -1.15 -0.92 -0.78 -0.80 -0.85 -0.84 -0.81 26.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0376 2.5087 0.0272 0.0266 0.0336 0.0342 0.0332 8.60%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.13 0.12 0.12 0.14 0.16 0.155 0.28 -
P/RPS 0.67 0.21 0.21 0.26 0.32 0.35 0.61 6.42%
P/EPS -3.70 -1.67 -1.98 -2.25 -2.41 -2.37 -4.23 -8.50%
EY -27.01 -59.71 -50.47 -44.47 -41.47 -42.13 -23.62 9.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.01 0.57 0.67 0.61 0.58 1.03 6.34%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 20/11/12 01/08/12 29/05/12 27/02/12 22/11/11 22/08/11 -
Price 0.12 0.10 0.12 0.14 0.14 0.20 0.24 -
P/RPS 0.61 0.18 0.21 0.26 0.28 0.45 0.53 9.77%
P/EPS -3.42 -1.40 -1.98 -2.25 -2.11 -3.06 -3.63 -3.87%
EY -29.26 -71.65 -50.47 -44.47 -47.39 -32.65 -27.56 4.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.01 0.57 0.67 0.54 0.75 0.88 11.72%

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