[PA] YoY Annualized Quarter Result on 30-Sep-2014 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- -47.23%
YoY- -5.93%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 100,384 96,334 116,070 136,526 117,058 101,028 91,164 1.55%
PBT -21,060 -2,920 629 1,538 2,508 -5,370 -1,762 48.65%
Tax 0 0 0 0 0 0 0 -
NP -21,060 -2,920 629 1,538 2,508 -5,370 -1,762 48.65%
-
NP to SH -21,060 -2,920 629 1,522 1,618 -5,220 -1,580 51.26%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 121,444 99,254 115,441 134,988 114,550 106,398 92,926 4.37%
-
Net Worth 102,703 86,002 89,174 103,945 109,125 3,748,036 51,484 11.66%
Dividend
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 102,703 86,002 89,174 103,945 109,125 3,748,036 51,484 11.66%
NOSH 1,703,757 946,531 946,531 946,531 946,531 191,911 192,682 41.66%
Ratio Analysis
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin -20.98% -3.03% 0.54% 1.13% 2.14% -5.32% -1.93% -
ROE -20.51% -3.40% 0.71% 1.46% 1.48% -0.14% -3.07% -
Per Share
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 10.04 10.63 12.81 15.07 13.02 52.64 47.31 -21.94%
EPS -2.10 -0.32 0.07 0.16 0.18 -2.72 -0.82 16.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1027 0.0949 0.0984 0.1147 0.1214 19.53 0.2672 -14.17%
Adjusted Per Share Value based on latest NOSH - 946,531
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 6.71 6.44 7.76 9.13 7.83 6.75 6.09 1.56%
EPS -1.41 -0.20 0.04 0.10 0.11 -0.35 -0.11 50.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0575 0.0596 0.0695 0.073 2.5058 0.0344 11.68%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.055 0.07 0.06 0.12 0.155 0.12 0.155 -
P/RPS 0.55 0.66 0.47 0.80 1.19 0.23 0.33 8.50%
P/EPS -2.61 -21.72 86.40 71.45 86.11 -4.41 -18.90 -27.12%
EY -38.29 -4.60 1.16 1.40 1.16 -22.67 -5.29 37.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.74 0.61 1.05 1.28 0.01 0.58 -1.13%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 27/02/18 27/02/17 24/02/16 21/11/14 26/11/13 20/11/12 22/11/11 -
Price 0.08 0.07 0.065 0.10 0.145 0.10 0.20 -
P/RPS 0.80 0.66 0.51 0.66 1.11 0.19 0.42 10.84%
P/EPS -3.80 -21.72 93.60 59.54 80.56 -3.68 -24.39 -25.70%
EY -26.32 -4.60 1.07 1.68 1.24 -27.20 -4.10 34.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.74 0.66 0.87 1.19 0.01 0.75 0.62%

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