[PA] YoY Cumulative Quarter Result on 31-Dec-2010 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -420.4%
YoY- 63.78%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Revenue 84,666 67,628 75,073 61,847 73,167 128,075 111,434 -3.71%
PBT 1,217 -7,519 -2,020 -437 -2,111 9,507 9,997 -25.18%
Tax 0 -133 0 -16 0 -1,559 -1,603 -
NP 1,217 -7,652 -2,020 -453 -2,111 7,948 8,394 -23.36%
-
NP to SH 975 -7,153 -1,943 -644 -1,778 7,948 8,394 -25.66%
-
Tax Rate 0.00% - - - - 16.40% 16.03% -
Total Cost 83,449 75,280 77,093 62,300 75,278 120,127 103,040 -2.86%
-
Net Worth 105,380 33,633 50,248 53,996 47,890 72,917 62,994 7.34%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Div - - - - - - 1,181 -
Div Payout % - - - - - - 14.07% -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Net Worth 105,380 33,633 50,248 53,996 47,890 72,917 62,994 7.34%
NOSH 946,531 291,959 192,376 165,128 127,913 121,529 78,742 40.86%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
NP Margin 1.44% -11.31% -2.69% -0.73% -2.89% 6.21% 7.53% -
ROE 0.93% -21.27% -3.87% -1.19% -3.71% 10.90% 13.33% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
RPS 9.48 23.16 39.02 37.45 57.20 105.39 141.52 -31.09%
EPS 0.11 -2.45 -1.01 -0.39 -1.39 6.54 10.66 -46.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 0.118 0.1152 0.2612 0.327 0.3744 0.60 0.80 -23.18%
Adjusted Per Share Value based on latest NOSH - 191,702
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
RPS 5.65 4.51 5.01 4.13 4.88 8.54 7.43 -3.70%
EPS 0.07 -0.48 -0.13 -0.04 -0.12 0.53 0.56 -24.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.08 -
NAPS 0.0703 0.0224 0.0335 0.036 0.0319 0.0486 0.042 7.35%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 28/09/07 29/09/06 -
Price 0.145 0.13 0.16 0.40 0.56 1.05 0.70 -
P/RPS 1.53 0.56 0.41 1.07 0.98 1.00 0.49 16.98%
P/EPS 132.81 -5.31 -15.84 -102.56 -40.29 16.06 6.57 51.32%
EY 0.75 -18.85 -6.31 -0.97 -2.48 6.23 15.23 -33.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.14 -
P/NAPS 1.23 1.13 0.61 1.22 1.50 1.75 0.88 4.72%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Date 24/02/14 27/02/13 27/02/12 25/02/11 25/02/10 28/11/07 28/11/06 -
Price 0.15 0.12 0.14 0.34 0.54 1.13 1.20 -
P/RPS 1.58 0.52 0.36 0.91 0.94 1.07 0.85 8.91%
P/EPS 137.39 -4.90 -13.86 -87.18 -38.85 17.28 11.26 41.15%
EY 0.73 -20.42 -7.21 -1.15 -2.57 5.79 8.88 -29.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
P/NAPS 1.27 1.04 0.54 1.04 1.44 1.88 1.50 -2.26%

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