[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2002 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- 42.07%
YoY- -28.73%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 146,275 66,551 279,887 221,983 138,874 86,146 250,312 -30.08%
PBT 3,450 1,558 11,514 10,178 7,195 4,750 21,044 -70.01%
Tax -420 -170 -2,090 -2,300 -1,650 -1,000 -4,710 -80.01%
NP 3,030 1,388 9,424 7,878 5,545 3,750 16,334 -67.44%
-
NP to SH 3,030 1,388 9,424 7,878 5,545 3,750 16,334 -67.44%
-
Tax Rate 12.17% 10.91% 18.15% 22.60% 22.93% 21.05% 22.38% -
Total Cost 143,245 65,163 270,463 214,105 133,329 82,396 233,978 -27.87%
-
Net Worth 107,399 107,554 106,297 107,279 105,018 104,400 102,238 3.33%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div 1,499 - 2,999 2,999 3,000 - 1,512 -0.57%
Div Payout % 49.50% - 31.83% 38.08% 54.11% - 9.26% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 107,399 107,554 106,297 107,279 105,018 104,400 102,238 3.33%
NOSH 59,999 60,086 59,987 59,999 60,010 60,000 60,496 -0.54%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 2.07% 2.09% 3.37% 3.55% 3.99% 4.35% 6.53% -
ROE 2.82% 1.29% 8.87% 7.34% 5.28% 3.59% 15.98% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 243.79 110.76 466.58 369.97 231.41 143.58 413.76 -29.69%
EPS 5.05 2.31 15.71 13.13 9.24 6.25 27.00 -67.26%
DPS 2.50 0.00 5.00 5.00 5.00 0.00 2.50 0.00%
NAPS 1.79 1.79 1.772 1.788 1.75 1.74 1.69 3.90%
Adjusted Per Share Value based on latest NOSH - 59,999
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 80.74 36.74 154.49 122.53 76.66 47.55 138.17 -30.08%
EPS 1.67 0.77 5.20 4.35 3.06 2.07 9.02 -67.48%
DPS 0.83 0.00 1.66 1.66 1.66 0.00 0.83 0.00%
NAPS 0.5928 0.5937 0.5867 0.5922 0.5797 0.5763 0.5643 3.33%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 1.07 1.13 1.16 1.31 1.24 1.24 1.17 -
P/RPS 0.44 1.02 0.25 0.35 0.54 0.86 0.28 35.12%
P/EPS 21.19 48.92 7.38 9.98 13.42 19.84 4.33 187.96%
EY 4.72 2.04 13.54 10.02 7.45 5.04 23.08 -65.25%
DY 2.34 0.00 4.31 3.82 4.03 0.00 2.14 6.13%
P/NAPS 0.60 0.63 0.65 0.73 0.71 0.71 0.69 -8.88%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/01/03 30/10/02 30/07/02 29/04/02 29/01/02 30/10/01 27/07/01 -
Price 1.09 1.10 1.14 1.21 1.29 1.20 1.23 -
P/RPS 0.45 0.99 0.24 0.33 0.56 0.84 0.30 31.00%
P/EPS 21.58 47.62 7.26 9.22 13.96 19.20 4.56 181.60%
EY 4.63 2.10 13.78 10.85 7.16 5.21 21.95 -64.53%
DY 2.29 0.00 4.39 4.13 3.88 0.00 2.03 8.35%
P/NAPS 0.61 0.61 0.64 0.68 0.74 0.69 0.73 -11.27%

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