[PA] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
Revenue 114,408 89,628 90,472 106,284 185,004 0 160,228 -6.20%
PBT 1,220 580 2,648 -4,200 14,236 0 11,752 -35.01%
Tax 0 0 0 0 -2,220 0 -2,128 -
NP 1,220 580 2,648 -4,200 12,016 0 9,624 -32.50%
-
NP to SH 1,312 292 2,220 -3,940 12,016 0 9,624 -31.56%
-
Tax Rate 0.00% 0.00% 0.00% - 15.59% - 18.11% -
Total Cost 113,188 89,048 87,824 110,484 172,988 0 150,604 -5.29%
-
Net Worth 40,633 49,585 32,667 48,751 78,164 83,222 68,478 -9.45%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
Div - - - - 12,161 - - -
Div Payout % - - - - 101.21% - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
Net Worth 40,633 49,585 32,667 48,751 78,164 83,222 68,478 -9.45%
NOSH 192,941 182,500 129,069 127,922 121,619 126,094 92,538 15.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
NP Margin 1.07% 0.65% 2.93% -3.95% 6.49% 0.00% 6.01% -
ROE 3.23% 0.59% 6.80% -8.08% 15.37% 0.00% 14.05% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
RPS 59.30 49.11 70.10 83.08 152.12 0.00 173.15 -18.44%
EPS 0.68 0.16 1.72 -3.08 9.88 0.00 10.40 -40.49%
DPS 0.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 0.2106 0.2717 0.2531 0.3811 0.6427 0.66 0.74 -21.27%
Adjusted Per Share Value based on latest NOSH - 127,922
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
RPS 7.60 5.96 6.01 7.06 12.29 0.00 10.65 -6.21%
EPS 0.09 0.02 0.15 -0.26 0.80 0.00 0.64 -31.15%
DPS 0.00 0.00 0.00 0.00 0.81 0.00 0.00 -
NAPS 0.027 0.033 0.0217 0.0324 0.0519 0.0553 0.0455 -9.45%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 30/03/07 -
Price 0.12 0.28 0.47 0.50 0.92 0.86 1.17 -
P/RPS 0.20 0.57 0.67 0.60 0.60 0.00 0.68 -20.77%
P/EPS 17.65 175.00 27.33 -16.23 9.31 0.00 11.25 8.94%
EY 5.67 0.57 3.66 -6.16 10.74 0.00 8.89 -8.20%
DY 0.00 0.00 0.00 0.00 10.87 0.00 0.00 -
P/NAPS 0.57 1.03 1.86 1.31 1.43 1.30 1.58 -17.63%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/08 30/06/08 31/03/07 CAGR
Date 01/08/12 22/08/11 30/08/10 27/08/09 02/06/08 28/08/08 27/06/07 -
Price 0.12 0.24 0.40 0.50 0.89 0.65 1.06 -
P/RPS 0.20 0.49 0.57 0.60 0.59 0.00 0.61 -19.12%
P/EPS 17.65 150.00 23.26 -16.23 9.01 0.00 10.19 11.01%
EY 5.67 0.67 4.30 -6.16 11.10 0.00 9.81 -9.90%
DY 0.00 0.00 0.00 0.00 11.24 0.00 0.00 -
P/NAPS 0.57 0.88 1.58 1.31 1.38 0.98 1.43 -16.05%

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