[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2006 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 104.0%
YoY- -34.88%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Revenue 132,670 64,885 223,503 160,453 108,894 58,592 292,849 -40.98%
PBT 1,753 741 1,807 2,081 966 608 5,063 -50.66%
Tax -669 -228 765 -345 0 -85 -3,089 -63.90%
NP 1,084 513 2,572 1,736 966 523 1,974 -32.91%
-
NP to SH 1,084 513 2,572 1,736 851 523 1,974 -32.91%
-
Tax Rate 38.16% 30.77% -42.34% 16.58% 0.00% 13.98% 61.01% -
Total Cost 131,586 64,372 220,931 158,717 107,928 58,069 290,875 -41.04%
-
Net Worth 107,918 10,907,357 107,468 101,266 106,982 107,032 105,921 1.25%
Dividend
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Div - - 1,509 - - - 2,106 -
Div Payout % - - 58.69% - - - 106.71% -
Equity
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Net Worth 107,918 10,907,357 107,468 101,266 106,982 107,032 105,921 1.25%
NOSH 120,444 122,142 120,751 120,555 121,571 121,627 120,365 0.04%
Ratio Analysis
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
NP Margin 0.82% 0.79% 1.15% 1.08% 0.89% 0.89% 0.67% -
ROE 1.00% 0.00% 2.39% 1.71% 0.80% 0.49% 1.86% -
Per Share
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 110.15 53.12 185.09 133.09 89.57 48.17 243.30 -41.01%
EPS 0.90 0.42 2.13 1.44 0.70 0.43 1.64 -32.94%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 1.75 -
NAPS 0.896 89.30 0.89 0.84 0.88 0.88 0.88 1.20%
Adjusted Per Share Value based on latest NOSH - 121,232
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
RPS 73.23 35.82 123.37 88.57 60.11 32.34 161.65 -40.98%
EPS 0.60 0.28 1.42 0.96 0.47 0.29 1.09 -32.80%
DPS 0.00 0.00 0.83 0.00 0.00 0.00 1.16 -
NAPS 0.5957 60.2071 0.5932 0.559 0.5905 0.5908 0.5847 1.24%
Price Multiplier on Financial Quarter End Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 -
Price 0.90 0.96 0.92 0.92 1.00 1.04 1.06 -
P/RPS 0.82 1.81 0.50 0.69 1.12 2.16 0.44 51.38%
P/EPS 100.00 228.57 43.19 63.89 142.86 241.86 64.63 33.74%
EY 1.00 0.44 2.32 1.57 0.70 0.41 1.55 -25.31%
DY 0.00 0.00 1.36 0.00 0.00 0.00 1.65 -
P/NAPS 1.00 0.01 1.03 1.10 1.14 1.18 1.20 -11.43%
Price Multiplier on Announcement Date
30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 CAGR
Date 27/02/07 30/10/06 28/07/06 28/04/06 25/01/06 28/10/05 29/07/05 -
Price 0.88 0.97 1.00 0.89 1.00 1.00 1.03 -
P/RPS 0.80 1.83 0.54 0.67 1.12 2.08 0.42 53.59%
P/EPS 97.78 230.95 46.95 61.81 142.86 232.56 62.80 34.30%
EY 1.02 0.43 2.13 1.62 0.70 0.43 1.59 -25.59%
DY 0.00 0.00 1.25 0.00 0.00 0.00 1.70 -
P/NAPS 0.98 0.01 1.12 1.06 1.14 1.14 1.17 -11.13%

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