[PA] YoY TTM 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- 56.34%
YoY- -5.88%
Quarter Report
Latest QR
Upcoming QR
PA's Result
PA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Revenue 95,426 95,832 83,822 102,483 171,808 145,150 -6.48%
PBT -17,746 -13,805 -16,330 -16,678 12,812 12,523 -
Tax -133 821 -16 5 -2,090 -2,028 -35.29%
NP -17,879 -12,984 -16,346 -16,673 10,722 10,495 -
-
NP to SH -17,151 -12,761 -16,530 -16,339 10,722 10,495 -
-
Tax Rate - - - - 16.31% 16.19% -
Total Cost 113,305 108,816 100,168 119,156 161,086 134,655 -2.72%
-
Net Worth 56,262 50,237 62,686 47,423 72,853 0 -
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
Net Worth 56,262 50,237 62,686 47,423 72,853 0 -
NOSH 488,387 192,333 191,702 126,666 121,422 92,044 30.56%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
NP Margin -18.74% -13.55% -19.50% -16.27% 6.24% 7.23% -
ROE -30.48% -25.40% -26.37% -34.45% 14.72% 0.00% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/09/07 30/09/06 CAGR
RPS 19.54 49.83 43.73 80.91 141.50 157.70 -28.37%
EPS -3.51 -6.63 -8.62 -12.90 8.83 11.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.2612 0.327 0.3744 0.60 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 CAGR
RPS 6.36 6.39 5.59 6.83 11.46 9.68 -6.49%
EPS -1.14 -0.85 -1.10 -1.09 0.72 0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0375 0.0335 0.0418 0.0316 0.0486 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 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 -
P/RPS 0.67 0.32 0.91 0.69 0.74 0.44 6.95%
P/EPS -3.70 -2.41 -4.64 -4.34 11.89 6.14 -
EY -27.01 -41.47 -21.56 -23.03 8.41 16.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.61 1.22 1.50 1.75 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 CAGR
Date 27/02/13 27/02/12 25/02/11 25/02/10 28/11/07 - -
Price 0.12 0.14 0.34 0.54 1.13 0.00 -
P/RPS 0.61 0.28 0.78 0.67 0.80 0.00 -
P/EPS -3.42 -2.11 -3.94 -4.19 12.80 0.00 -
EY -29.26 -47.39 -25.36 -23.89 7.81 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.54 1.04 1.44 1.88 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