[PA] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -75.53%
YoY- 292.65%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 87,935 50,192 48,167 87,053 68,263 58,529 50,514 9.26%
PBT 2,321 -10,530 -1,460 472 769 1,254 -2,685 -
Tax 0 0 0 0 0 0 0 -
NP 2,321 -10,530 -1,460 472 769 1,254 -2,685 -
-
NP to SH 2,321 -10,530 -1,460 472 761 809 -2,610 -
-
Tax Rate 0.00% - - 0.00% 0.00% 0.00% - -
Total Cost 85,614 60,722 49,627 86,581 67,494 57,275 53,199 7.90%
-
Net Worth 10,416,766 102,703 86,002 89,174 103,945 109,125 3,748,036 17.75%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 10,416,766 102,703 86,002 89,174 103,945 109,125 3,748,036 17.75%
NOSH 1,870,423 1,703,757 946,531 946,531 946,531 946,531 191,911 43.91%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.64% -20.98% -3.03% 0.54% 1.13% 2.14% -5.32% -
ROE 0.02% -10.25% -1.70% 0.53% 0.73% 0.74% -0.07% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.04 5.02 5.32 9.61 7.53 6.51 26.32 -23.22%
EPS 0.13 -1.05 -0.16 0.05 0.08 0.09 -1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.97 0.1027 0.0949 0.0984 0.1147 0.1214 19.53 -17.26%
Adjusted Per Share Value based on latest NOSH - 946,531
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 5.84 3.34 3.20 5.79 4.54 3.89 3.36 9.24%
EPS 0.15 -0.70 -0.10 0.03 0.05 0.05 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9225 0.0683 0.0572 0.0593 0.0691 0.0725 2.4908 17.75%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 -
Price 0.055 0.055 0.07 0.06 0.12 0.155 0.12 -
P/RPS 1.09 1.10 1.32 0.62 1.59 2.38 0.46 14.78%
P/EPS 41.35 -5.22 -43.45 115.20 142.90 172.22 -8.82 -
EY 2.42 -19.14 -2.30 0.87 0.70 0.58 -11.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.54 0.74 0.61 1.05 1.28 0.01 0.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 CAGR
Date 22/02/19 27/02/18 27/02/17 24/02/16 21/11/14 26/11/13 20/11/12 -
Price 0.055 0.08 0.07 0.065 0.10 0.145 0.10 -
P/RPS 1.09 1.59 1.32 0.68 1.33 2.23 0.38 18.34%
P/EPS 41.35 -7.60 -43.45 124.80 119.09 161.11 -7.35 -
EY 2.42 -13.16 -2.30 0.80 0.84 0.62 -13.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 0.78 0.74 0.66 0.87 1.19 0.01 0.00%

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