[PA] YoY Cumulative Quarter Result on 30-Sep-2009 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- -48.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Revenue 50,514 45,582 44,282 50,024 0 85,074 72,205 -5.54%
PBT -2,685 -881 436 -1,690 0 6,113 6,564 -
Tax 0 0 0 0 0 -982 -1,052 -
NP -2,685 -881 436 -1,690 0 5,131 5,512 -
-
NP to SH -2,610 -790 201 -1,467 0 5,131 5,512 -
-
Tax Rate - - 0.00% - - 16.06% 16.03% -
Total Cost 53,199 46,463 43,846 51,714 0 79,943 66,693 -3.54%
-
Net Worth 3,748,036 51,484 51,239 48,066 85,393 70,354 48,275 100.46%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Div - - - - - - 1,080 -
Div Payout % - - - - - - 19.61% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Net Worth 3,748,036 51,484 51,239 48,066 85,393 70,354 48,275 100.46%
NOSH 191,911 192,682 154,615 127,565 128,469 121,300 72,052 16.94%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
NP Margin -5.32% -1.93% 0.98% -3.38% 0.00% 6.03% 7.63% -
ROE -0.07% -1.53% 0.39% -3.05% 0.00% 7.29% 11.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 26.32 23.66 28.64 39.21 0.00 70.14 100.21 -19.23%
EPS -1.36 -0.41 0.13 -1.15 0.00 4.23 7.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 19.53 0.2672 0.3314 0.3768 0.6647 0.58 0.67 71.41%
Adjusted Per Share Value based on latest NOSH - 126,842
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
RPS 3.36 3.03 2.94 3.32 0.00 5.65 4.80 -5.54%
EPS -0.17 -0.05 0.01 -0.10 0.00 0.34 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.07 -
NAPS 2.4908 0.0342 0.0341 0.0319 0.0567 0.0468 0.0321 100.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 29/06/07 30/06/06 -
Price 0.12 0.155 0.44 0.54 0.60 1.13 0.71 -
P/RPS 0.46 0.66 1.54 1.38 0.00 1.61 0.71 -6.70%
P/EPS -8.82 -37.80 338.46 -46.96 0.00 26.71 9.28 -
EY -11.33 -2.65 0.30 -2.13 0.00 3.74 10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.01 0.58 1.33 1.43 0.90 1.95 1.06 -52.53%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/06/07 30/06/06 CAGR
Date 20/11/12 22/11/11 19/11/10 23/11/09 26/11/08 29/08/07 13/09/06 -
Price 0.10 0.20 0.40 0.55 0.29 0.98 0.71 -
P/RPS 0.38 0.85 1.40 1.40 0.00 1.40 0.71 -9.50%
P/EPS -7.35 -48.78 307.69 -47.83 0.00 23.17 9.28 -
EY -13.60 -2.05 0.33 -2.09 0.00 4.32 10.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.11 -
P/NAPS 0.01 0.75 1.21 1.46 0.44 1.69 1.06 -52.53%

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