[PA] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 19.02%
YoY- -409.32%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Revenue 97,225 87,935 50,192 48,167 87,053 68,263 58,529 8.45%
PBT 2,913 2,321 -10,530 -1,460 472 769 1,254 14.42%
Tax 0 0 0 0 0 0 0 -
NP 2,913 2,321 -10,530 -1,460 472 769 1,254 14.42%
-
NP to SH 2,913 2,321 -10,530 -1,460 472 761 809 22.73%
-
Tax Rate 0.00% 0.00% - - 0.00% 0.00% 0.00% -
Total Cost 94,312 85,614 60,722 49,627 86,581 67,494 57,275 8.30%
-
Net Worth 125,442 10,416,766 102,703 86,002 89,174 103,945 109,125 2.25%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Net Worth 125,442 10,416,766 102,703 86,002 89,174 103,945 109,125 2.25%
NOSH 2,244,505 1,870,423 1,703,757 946,531 946,531 946,531 946,531 14.80%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
NP Margin 3.00% 2.64% -20.98% -3.03% 0.54% 1.13% 2.14% -
ROE 2.32% 0.02% -10.25% -1.70% 0.53% 0.73% 0.74% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
RPS 5.05 5.04 5.02 5.32 9.61 7.53 6.51 -3.97%
EPS 0.15 0.13 -1.05 -0.16 0.05 0.08 0.09 8.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0652 5.97 0.1027 0.0949 0.0984 0.1147 0.1214 -9.46%
Adjusted Per Share Value based on latest NOSH - 946,531
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
RPS 6.48 5.86 3.35 3.21 5.81 4.55 3.90 8.45%
EPS 0.19 0.15 -0.70 -0.10 0.03 0.05 0.05 23.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0837 6.9469 0.0685 0.0574 0.0595 0.0693 0.0728 2.25%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 30/09/14 30/09/13 -
Price 0.055 0.055 0.055 0.07 0.06 0.12 0.155 -
P/RPS 1.09 1.09 1.10 1.32 0.62 1.59 2.38 -11.73%
P/EPS 36.33 41.35 -5.22 -43.45 115.20 142.90 172.22 -22.02%
EY 2.75 2.42 -19.14 -2.30 0.87 0.70 0.58 28.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.01 0.54 0.74 0.61 1.05 1.28 -6.51%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 30/09/14 30/09/13 CAGR
Date 20/02/20 22/02/19 27/02/18 27/02/17 24/02/16 21/11/14 26/11/13 -
Price 0.065 0.055 0.08 0.07 0.065 0.10 0.145 -
P/RPS 1.29 1.09 1.59 1.32 0.68 1.33 2.23 -8.37%
P/EPS 42.93 41.35 -7.60 -43.45 124.80 119.09 161.11 -19.05%
EY 2.33 2.42 -13.16 -2.30 0.80 0.84 0.62 23.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.01 0.78 0.74 0.66 0.87 1.19 -2.74%

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