[PAOS] QoQ Annualized Quarter Result on 31-May-2007 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jul-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-May-2007 [#4]
Profit Trend
QoQ- -21.27%
YoY- -34.29%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Revenue 287,786 275,638 238,628 270,322 273,045 265,340 259,540 7.13%
PBT -11,790 -13,046 -26,272 2,511 2,906 3,506 2,964 -
Tax 0 0 0 -821 -760 -1,338 -912 -
NP -11,790 -13,046 -26,272 1,690 2,146 2,168 2,052 -
-
NP to SH -11,790 -13,046 -26,272 1,690 2,146 2,168 2,052 -
-
Tax Rate - - - 32.70% 26.15% 38.16% 30.77% -
Total Cost 299,577 288,684 264,900 268,632 270,898 263,172 257,488 10.63%
-
Net Worth 95,436 99,052 99,002 106,228 107,736 107,918 10,907,357 -95.76%
Dividend
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Div - - - 3,017 2,017 - - -
Div Payout % - - - 178.57% 93.98% - - -
Equity
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Net Worth 95,436 99,052 99,002 106,228 107,736 107,918 10,907,357 -95.76%
NOSH 120,806 120,796 120,735 120,714 121,052 120,444 122,142 -0.73%
Ratio Analysis
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
NP Margin -4.10% -4.73% -11.01% 0.63% 0.79% 0.82% 0.79% -
ROE -12.35% -13.17% -26.54% 1.59% 1.99% 2.01% 0.02% -
Per Share
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 238.22 228.18 197.65 223.94 225.56 220.30 212.49 7.92%
EPS -9.76 -10.80 -21.76 1.40 1.77 1.80 1.68 -
DPS 0.00 0.00 0.00 2.50 1.67 0.00 0.00 -
NAPS 0.79 0.82 0.82 0.88 0.89 0.896 89.30 -95.73%
Adjusted Per Share Value based on latest NOSH - 114,285
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
RPS 158.85 152.15 131.72 149.21 150.72 146.46 143.26 7.13%
EPS -6.51 -7.20 -14.50 0.93 1.18 1.20 1.13 -
DPS 0.00 0.00 0.00 1.67 1.11 0.00 0.00 -
NAPS 0.5268 0.5468 0.5465 0.5864 0.5947 0.5957 60.2071 -95.76%
Price Multiplier on Financial Quarter End Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.86 0.92 0.86 0.88 0.92 0.90 0.96 -
P/RPS 0.36 0.40 0.44 0.39 0.41 0.41 0.45 -13.83%
P/EPS -8.81 -8.52 -3.95 62.86 51.88 50.00 57.14 -
EY -11.35 -11.74 -25.30 1.59 1.93 2.00 1.75 -
DY 0.00 0.00 0.00 2.84 1.81 0.00 0.00 -
P/NAPS 1.09 1.12 1.05 1.00 1.03 1.00 0.01 2188.36%
Price Multiplier on Announcement Date
29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 31/08/06 CAGR
Date 29/04/08 29/01/08 30/10/07 24/07/07 27/04/07 27/02/07 30/10/06 -
Price 0.90 0.92 0.91 0.88 0.93 0.88 0.97 -
P/RPS 0.38 0.40 0.46 0.39 0.41 0.40 0.46 -11.96%
P/EPS -9.22 -8.52 -4.18 62.86 52.44 48.89 57.74 -
EY -10.84 -11.74 -23.91 1.59 1.91 2.05 1.73 -
DY 0.00 0.00 0.00 2.84 1.79 0.00 0.00 -
P/NAPS 1.14 1.12 1.11 1.00 1.04 0.98 0.01 2257.88%

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