[PAOS] QoQ Annualized Quarter Result on 31-May-2008 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- 7.51%
YoY- -745.27%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 321,666 392,314 519,324 305,038 287,786 275,638 238,628 22.04%
PBT 2,204 2,860 4,776 -12,795 -11,790 -13,046 -26,272 -
Tax -790 -1,126 -1,612 1,890 0 0 0 -
NP 1,413 1,734 3,164 -10,905 -11,790 -13,046 -26,272 -
-
NP to SH 1,413 1,734 3,164 -10,905 -11,790 -13,046 -26,272 -
-
Tax Rate 35.84% 39.37% 33.75% - - - - -
Total Cost 320,253 390,580 516,160 315,943 299,577 288,684 264,900 13.49%
-
Net Worth 92,749 92,720 94,919 94,196 95,436 99,052 99,002 -4.26%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 4,015 3,010 6,084 - - - - -
Div Payout % 284.09% 173.61% 192.31% - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 92,749 92,720 94,919 94,196 95,436 99,052 99,002 -4.26%
NOSH 120,454 120,416 121,692 120,764 120,806 120,796 120,735 -0.15%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 0.44% 0.44% 0.61% -3.57% -4.10% -4.73% -11.01% -
ROE 1.52% 1.87% 3.33% -11.58% -12.35% -13.17% -26.54% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 267.04 325.80 426.75 252.59 238.22 228.18 197.65 22.23%
EPS 1.17 1.44 2.60 -9.03 -9.76 -10.80 -21.76 -
DPS 3.33 2.50 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.78 0.79 0.82 0.82 -4.11%
Adjusted Per Share Value based on latest NOSH - 120,584
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 177.56 216.55 286.66 168.38 158.85 152.15 131.72 22.05%
EPS 0.78 0.96 1.75 -6.02 -6.51 -7.20 -14.50 -
DPS 2.22 1.66 3.36 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.5118 0.5239 0.5199 0.5268 0.5468 0.5465 -4.25%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.89 0.88 0.95 0.90 0.86 0.92 0.86 -
P/RPS 0.33 0.27 0.22 0.36 0.36 0.40 0.44 -17.46%
P/EPS 75.85 61.11 36.54 -9.97 -8.81 -8.52 -3.95 -
EY 1.32 1.64 2.74 -10.03 -11.35 -11.74 -25.30 -
DY 3.75 2.84 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.22 1.15 1.09 1.12 1.05 6.87%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 22/01/09 29/10/08 29/07/08 29/04/08 29/01/08 30/10/07 -
Price 0.96 0.90 0.93 0.97 0.90 0.92 0.91 -
P/RPS 0.36 0.28 0.22 0.38 0.38 0.40 0.46 -15.08%
P/EPS 81.82 62.50 35.77 -10.74 -9.22 -8.52 -4.18 -
EY 1.22 1.60 2.80 -9.31 -10.84 -11.74 -23.91 -
DY 3.47 2.78 5.38 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.19 1.24 1.14 1.12 1.11 8.24%

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