[PA] QoQ TTM Result on 31-Mar-2013 [#4]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
28-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 36.08%
YoY- 8.19%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 102,318 93,305 84,707 85,290 95,426 107,803 109,066 -4.15%
PBT -3,197 -7,986 -11,359 -11,926 -17,746 -14,053 -12,087 -58.69%
Tax 107 -26 -26 -26 -133 0 0 -
NP -3,090 -8,012 -11,385 -11,952 -17,879 -14,053 -12,087 -59.61%
-
NP to SH -2,841 -7,543 -10,678 -10,963 -17,151 -13,763 -11,686 -60.94%
-
Tax Rate - - - - - - - -
Total Cost 105,408 101,317 96,092 97,242 113,305 121,856 121,153 -8.84%
-
Net Worth 105,380 105,153 96,503 54,072 56,262 3,751,547 40,633 88.43%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 105,380 105,153 96,503 54,072 56,262 3,751,547 40,633 88.43%
NOSH 946,531 946,531 875,714 488,461 488,387 192,091 192,941 187.88%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.02% -8.59% -13.44% -14.01% -18.74% -13.04% -11.08% -
ROE -2.70% -7.17% -11.06% -20.27% -30.48% -0.37% -28.76% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 11.46 10.77 9.67 17.46 19.54 56.12 56.53 -65.39%
EPS -0.32 -0.87 -1.22 -2.24 -3.51 -7.16 -6.06 -85.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.118 0.1214 0.1102 0.1107 0.1152 19.53 0.2106 -31.96%
Adjusted Per Share Value based on latest NOSH - 488,461
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 6.84 6.24 5.66 5.70 6.38 7.21 7.29 -4.14%
EPS -0.19 -0.50 -0.71 -0.73 -1.15 -0.92 -0.78 -60.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0705 0.0703 0.0645 0.0362 0.0376 2.5087 0.0272 88.36%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.145 0.155 0.13 0.115 0.13 0.12 0.12 -
P/RPS 1.27 1.44 1.34 0.66 0.67 0.21 0.21 230.85%
P/EPS -45.58 -17.80 -10.66 -5.12 -3.70 -1.67 -1.98 704.62%
EY -2.19 -5.62 -9.38 -19.52 -27.01 -59.71 -50.47 -87.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.28 1.18 1.04 1.13 0.01 0.57 66.75%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 26/11/13 30/08/13 28/05/13 27/02/13 20/11/12 01/08/12 -
Price 0.15 0.145 0.14 0.135 0.12 0.10 0.12 -
P/RPS 1.31 1.35 1.45 0.77 0.61 0.18 0.21 237.74%
P/EPS -47.15 -16.65 -11.48 -6.01 -3.42 -1.40 -1.98 722.94%
EY -2.12 -6.01 -8.71 -16.63 -29.26 -71.65 -50.47 -87.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.19 1.27 1.22 1.04 0.01 0.57 70.34%

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