[PAOS] QoQ Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -0.98%
YoY- -7.26%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Revenue 275,638 238,628 270,322 273,045 265,340 259,540 223,503 14.98%
PBT -13,046 -26,272 2,511 2,906 3,506 2,964 1,807 -
Tax 0 0 -821 -760 -1,338 -912 765 -
NP -13,046 -26,272 1,690 2,146 2,168 2,052 2,572 -
-
NP to SH -13,046 -26,272 1,690 2,146 2,168 2,052 2,572 -
-
Tax Rate - - 32.70% 26.15% 38.16% 30.77% -42.34% -
Total Cost 288,684 264,900 268,632 270,898 263,172 257,488 220,931 19.50%
-
Net Worth 99,052 99,002 106,228 107,736 107,918 10,907,357 107,468 -5.28%
Dividend
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Div - - 3,017 2,017 - - 1,509 -
Div Payout % - - 178.57% 93.98% - - 58.69% -
Equity
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Net Worth 99,052 99,002 106,228 107,736 107,918 10,907,357 107,468 -5.28%
NOSH 120,796 120,735 120,714 121,052 120,444 122,142 120,751 0.02%
Ratio Analysis
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
NP Margin -4.73% -11.01% 0.63% 0.79% 0.82% 0.79% 1.15% -
ROE -13.17% -26.54% 1.59% 1.99% 2.01% 0.02% 2.39% -
Per Share
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 228.18 197.65 223.94 225.56 220.30 212.49 185.09 14.95%
EPS -10.80 -21.76 1.40 1.77 1.80 1.68 2.13 -
DPS 0.00 0.00 2.50 1.67 0.00 0.00 1.25 -
NAPS 0.82 0.82 0.88 0.89 0.896 89.30 0.89 -5.30%
Adjusted Per Share Value based on latest NOSH - 119,545
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
RPS 152.15 131.72 149.21 150.72 146.46 143.26 123.37 14.98%
EPS -7.20 -14.50 0.93 1.18 1.20 1.13 1.42 -
DPS 0.00 0.00 1.67 1.11 0.00 0.00 0.83 -
NAPS 0.5468 0.5465 0.5864 0.5947 0.5957 60.2071 0.5932 -5.28%
Price Multiplier on Financial Quarter End Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.92 0.86 0.88 0.92 0.90 0.96 0.92 -
P/RPS 0.40 0.44 0.39 0.41 0.41 0.45 0.50 -13.81%
P/EPS -8.52 -3.95 62.86 51.88 50.00 57.14 43.19 -
EY -11.74 -25.30 1.59 1.93 2.00 1.75 2.32 -
DY 0.00 0.00 2.84 1.81 0.00 0.00 1.36 -
P/NAPS 1.12 1.05 1.00 1.03 1.00 0.01 1.03 5.73%
Price Multiplier on Announcement Date
30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 CAGR
Date 29/01/08 30/10/07 24/07/07 27/04/07 27/02/07 30/10/06 28/07/06 -
Price 0.92 0.91 0.88 0.93 0.88 0.97 1.00 -
P/RPS 0.40 0.46 0.39 0.41 0.40 0.46 0.54 -18.11%
P/EPS -8.52 -4.18 62.86 52.44 48.89 57.74 46.95 -
EY -11.74 -23.91 1.59 1.91 2.05 1.73 2.13 -
DY 0.00 0.00 2.84 1.79 0.00 0.00 1.25 -
P/NAPS 1.12 1.11 1.00 1.04 0.98 0.01 1.12 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