[PA] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 36.93%
YoY- 98.58%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Revenue 17,114 29,491 18,453 23,143 43,001 39,229 31,869 -8.21%
PBT -4,833 -1,140 -929 -415 3,394 3,433 2,389 -
Tax -133 0 -16 0 -577 -552 -404 -14.19%
NP -4,966 -1,140 -945 -415 2,817 2,881 1,985 -
-
NP to SH -4,542 -1,154 -901 -304 2,817 2,881 1,985 -
-
Tax Rate - - - - 17.00% 16.08% 16.91% -
Total Cost 22,080 30,631 19,398 23,558 40,184 36,348 29,884 -4.08%
-
Net Worth 56,262 50,237 62,686 47,423 72,853 73,635 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - 1,380 - -
Div Payout % - - - - - 47.92% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 56,262 50,237 62,686 47,423 72,853 73,635 0 -
NOSH 488,387 192,333 191,702 126,666 121,422 92,044 46,596 38.22%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -29.02% -3.87% -5.12% -1.79% 6.55% 7.34% 6.23% -
ROE -8.07% -2.30% -1.44% -0.64% 3.87% 3.91% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.50 15.33 9.63 18.27 35.41 42.62 68.39 -33.60%
EPS -0.93 -0.60 -0.47 -0.24 2.32 3.13 4.26 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.1152 0.2612 0.327 0.3744 0.60 0.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,666
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
RPS 1.14 1.96 1.23 1.54 2.86 2.61 2.12 -8.19%
EPS -0.30 -0.08 -0.06 -0.02 0.19 0.19 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.09 0.00 -
NAPS 0.0374 0.0334 0.0417 0.0315 0.0484 0.0489 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 28/09/07 29/09/06 - -
Price 0.13 0.16 0.40 0.56 1.05 0.70 0.00 -
P/RPS 3.71 1.04 4.16 3.07 2.96 1.64 0.00 -
P/EPS -13.98 -26.67 -85.11 -233.33 45.26 22.36 0.00 -
EY -7.15 -3.75 -1.18 -0.43 2.21 4.47 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.13 0.61 1.22 1.50 1.75 0.88 0.00 -
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 30/09/05 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 28/11/07 28/11/06 - -
Price 0.12 0.14 0.34 0.54 1.13 1.20 0.00 -
P/RPS 3.42 0.91 3.53 2.96 3.19 2.82 0.00 -
P/EPS -12.90 -23.33 -72.34 -225.00 48.71 38.34 0.00 -
EY -7.75 -4.29 -1.38 -0.44 2.05 2.61 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
P/NAPS 1.04 0.54 1.04 1.44 1.88 1.50 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