[PA] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 128.27%
YoY- 138.8%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 244,440 251,044 173,324 176,012 115,580 95,016 136,324 10.21%
PBT 32,436 13,620 2,608 5,120 -13,196 -7,212 3,858 42.55%
Tax 8,000 0 0 0 0 0 0 -
NP 40,436 13,620 2,608 5,120 -13,196 -7,212 3,858 47.88%
-
NP to SH 40,436 13,620 2,608 5,120 -13,196 -7,212 3,858 47.88%
-
Tax Rate -24.66% 0.00% 0.00% 0.00% - - 0.00% -
Total Cost 204,004 237,424 170,716 170,892 128,776 102,228 132,466 7.45%
-
Net Worth 191,229 135,153 106,349 95,534 71,997 85,730 91,857 12.98%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 191,229 135,153 106,349 95,534 71,997 85,730 91,857 12.98%
NOSH 1,243,937 2,244,505 1,870,423 1,703,757 946,531 946,531 918,571 5.17%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.54% 5.43% 1.50% 2.91% -11.42% -7.59% 2.83% -
ROE 21.15% 10.08% 2.45% 5.36% -18.33% -8.41% 4.20% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 20.52 11.39 9.27 10.94 11.67 10.48 14.84 5.54%
EPS 3.40 0.60 0.12 0.32 -1.32 -0.80 0.42 41.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1605 0.0613 0.0569 0.0594 0.0727 0.0946 0.10 8.19%
Adjusted Per Share Value based on latest NOSH - 1,703,757
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.30 16.74 11.56 11.74 7.71 6.34 9.09 10.21%
EPS 2.70 0.91 0.17 0.34 -0.88 -0.48 0.26 47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1275 0.0901 0.0709 0.0637 0.048 0.0572 0.0613 12.96%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.42 0.08 0.055 0.05 0.06 0.065 0.06 -
P/RPS 2.05 0.70 0.59 0.46 0.51 0.62 0.40 31.27%
P/EPS 12.38 12.95 39.42 15.71 -4.50 -8.17 14.29 -2.36%
EY 8.08 7.72 2.54 6.37 -22.21 -12.24 7.00 2.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.62 1.31 0.97 0.84 0.83 0.69 0.60 27.81%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 23/11/21 23/11/20 27/11/19 29/11/18 24/11/17 23/11/16 20/11/15 -
Price 0.41 0.15 0.07 0.065 0.045 0.075 0.06 -
P/RPS 2.00 1.32 0.75 0.59 0.39 0.72 0.40 30.73%
P/EPS 12.08 24.28 50.17 20.42 -3.38 -9.42 14.29 -2.75%
EY 8.28 4.12 1.99 4.90 -29.61 -10.61 7.00 2.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 2.45 1.23 1.09 0.62 0.79 0.60 27.24%

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