[PA] YoY TTM Result on 30-Sep-2012 [#2]

Stock
[PA] P.A. RESOURCES BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -17.77%
YoY- -10.03%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 133,233 141,302 93,305 107,803 84,794 88,512 114,419 2.46%
PBT -15,425 -849 -7,986 -14,053 -13,594 -15,816 -43,351 -15.22%
Tax 846 -950 -26 0 805 0 5,704 -26.29%
NP -14,579 -1,799 -8,012 -14,053 -12,789 -15,816 -37,647 -14.07%
-
NP to SH -13,779 -1,148 -7,543 -13,763 -12,508 -15,933 -37,424 -14.76%
-
Tax Rate - - - - - - - -
Total Cost 147,812 143,101 101,317 121,856 97,583 104,328 152,066 -0.45%
-
Net Worth 89,174 0 105,153 3,751,547 51,183 58,823 47,794 10.48%
Dividend
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 89,174 0 105,153 3,751,547 51,183 58,823 47,794 10.48%
NOSH 946,531 946,531 946,531 192,091 191,555 177,500 126,842 37.89%
Ratio Analysis
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin -10.94% -1.27% -8.59% -13.04% -15.08% -17.87% -32.90% -
ROE -15.45% 0.00% -7.17% -0.37% -24.44% -27.09% -78.30% -
Per Share
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 14.70 15.68 10.77 56.12 44.27 49.87 90.21 -25.17%
EPS -1.52 -0.13 -0.87 -7.16 -6.53 -8.98 -29.50 -37.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.00 0.1214 19.53 0.2672 0.3314 0.3768 -19.31%
Adjusted Per Share Value based on latest NOSH - 192,091
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.85 9.39 6.20 7.16 5.64 5.88 7.60 2.46%
EPS -0.92 -0.08 -0.50 -0.91 -0.83 -1.06 -2.49 -14.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0593 0.00 0.0699 2.4931 0.034 0.0391 0.0318 10.47%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.06 0.12 0.155 0.12 0.155 0.44 0.54 -
P/RPS 0.41 0.77 1.44 0.21 0.35 0.88 0.60 -5.90%
P/EPS -3.95 -94.21 -17.80 -1.67 -2.37 -4.90 -1.83 13.08%
EY -25.34 -1.06 -5.62 -59.71 -42.13 -20.40 -54.64 -11.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 1.28 0.01 0.58 1.33 1.43 -12.73%
Price Multiplier on Announcement Date
31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 24/02/16 21/11/14 26/11/13 20/11/12 22/11/11 19/11/10 23/11/09 -
Price 0.065 0.10 0.145 0.10 0.20 0.40 0.55 -
P/RPS 0.44 0.64 1.35 0.18 0.45 0.80 0.61 -5.08%
P/EPS -4.28 -78.51 -16.65 -1.40 -3.06 -4.46 -1.86 14.25%
EY -23.39 -1.27 -6.01 -71.65 -32.65 -22.44 -53.64 -12.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.00 1.19 0.01 0.75 1.21 1.46 -11.92%

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