[PAOS] QoQ Annualized Quarter Result on 31-Aug-2000 [#1]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2000
Quarter
31-Aug-2000 [#1]
Profit Trend
QoQ- -71.3%
YoY--%
View:
Show?
Annualized Quarter Result
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
Revenue 250,312 238,777 252,180 61,419 173,591 0 0 -100.00%
PBT 21,044 17,997 17,900 4,582 15,518 0 0 -100.00%
Tax -4,710 -3,258 -3,398 -1,000 -3,035 0 0 -100.00%
NP 16,334 14,738 14,502 3,582 12,483 0 0 -100.00%
-
NP to SH 16,334 14,738 14,502 3,582 12,483 0 0 -100.00%
-
Tax Rate 22.38% 18.10% 18.98% 21.82% 19.56% - - -
Total Cost 233,978 224,038 237,678 57,837 161,108 0 0 -100.00%
-
Net Worth 102,238 98,417 94,760 91,200 50,572 0 0 -100.00%
Dividend
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
Div 1,512 2,000 2,998 - - - - -100.00%
Div Payout % 9.26% 13.57% 20.68% - - - - -
Equity
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
Net Worth 102,238 98,417 94,760 91,200 50,572 0 0 -100.00%
NOSH 60,496 60,010 59,975 60,000 32,007 0 0 -100.00%
Ratio Analysis
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
NP Margin 6.53% 6.17% 5.75% 5.83% 7.19% 0.00% 0.00% -
ROE 15.98% 14.98% 15.30% 3.93% 24.68% 0.00% 0.00% -
Per Share
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
RPS 413.76 397.89 420.47 102.37 542.34 0.00 0.00 -100.00%
EPS 27.00 24.56 24.18 5.97 39.00 0.00 0.00 -100.00%
DPS 2.50 3.33 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.69 1.64 1.58 1.52 1.58 0.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 60,000
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
RPS 138.17 131.80 139.20 33.90 95.82 0.00 0.00 -100.00%
EPS 9.02 8.14 8.00 1.98 6.89 0.00 0.00 -100.00%
DPS 0.83 1.10 1.66 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5643 0.5433 0.5231 0.5034 0.2792 0.00 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
Date 31/05/01 28/02/01 30/11/00 30/08/00 - - - -
Price 1.17 1.26 1.20 1.28 0.00 0.00 0.00 -
P/RPS 0.28 0.32 0.29 1.25 0.00 0.00 0.00 -100.00%
P/EPS 4.33 5.13 4.96 21.44 0.00 0.00 0.00 -100.00%
EY 23.08 19.49 20.15 4.66 0.00 0.00 0.00 -100.00%
DY 2.14 2.65 4.17 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.69 0.77 0.76 0.84 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 28/02/00 30/11/99 CAGR
Date 27/07/01 27/04/01 18/01/01 30/10/00 09/08/00 - - -
Price 1.23 1.23 1.17 1.20 1.29 0.00 0.00 -
P/RPS 0.30 0.31 0.28 1.17 0.24 0.00 0.00 -100.00%
P/EPS 4.56 5.01 4.84 20.10 3.31 0.00 0.00 -100.00%
EY 21.95 19.97 20.67 4.98 30.23 0.00 0.00 -100.00%
DY 2.03 2.71 4.27 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.73 0.75 0.74 0.79 0.82 0.00 0.00 -100.00%

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