[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2004 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -86.14%
YoY- -53.1%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 292,849 195,765 139,897 78,086 402,565 303,468 217,530 21.90%
PBT 5,063 3,208 2,320 1,232 9,261 7,935 5,771 -8.34%
Tax -3,089 -542 -357 -172 -1,614 -1,660 -1,180 89.83%
NP 1,974 2,666 1,963 1,060 7,647 6,275 4,591 -43.00%
-
NP to SH 1,974 2,666 1,963 1,060 7,647 6,275 4,591 -43.00%
-
Tax Rate 61.01% 16.90% 15.39% 13.96% 17.43% 20.92% 20.45% -
Total Cost 290,875 193,099 137,934 77,026 394,918 297,193 212,939 23.08%
-
Net Worth 105,921 108,570 110,532 109,613 109,242 112,829 111,004 -3.07%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 2,106 3,015 1,510 - 4,526 1,508 1,508 24.91%
Div Payout % 106.71% 113.12% 76.92% - 59.19% 24.04% 32.85% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 105,921 108,570 110,532 109,613 109,242 112,829 111,004 -3.07%
NOSH 120,365 120,633 60,400 60,227 60,355 60,336 60,328 58.41%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 0.67% 1.36% 1.40% 1.36% 1.90% 2.07% 2.11% -
ROE 1.86% 2.46% 1.78% 0.97% 7.00% 5.56% 4.14% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 243.30 162.28 231.62 129.65 666.99 502.96 360.58 -23.05%
EPS 1.64 2.21 3.25 1.76 12.67 10.40 7.61 -64.02%
DPS 1.75 2.50 2.50 0.00 7.50 2.50 2.50 -21.14%
NAPS 0.88 0.90 1.83 1.82 1.81 1.87 1.84 -38.81%
Adjusted Per Share Value based on latest NOSH - 60,227
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 161.65 108.06 77.22 43.10 222.21 167.51 120.07 21.90%
EPS 1.09 1.47 1.08 0.59 4.22 3.46 2.53 -42.92%
DPS 1.16 1.66 0.83 0.00 2.50 0.83 0.83 24.97%
NAPS 0.5847 0.5993 0.6101 0.6051 0.603 0.6228 0.6127 -3.06%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.06 1.07 1.11 1.05 1.05 1.04 1.04 -
P/RPS 0.44 0.66 0.48 0.81 0.16 0.21 0.29 32.00%
P/EPS 64.63 48.42 34.15 59.66 8.29 10.00 13.67 181.42%
EY 1.55 2.07 2.93 1.68 12.07 10.00 7.32 -64.44%
DY 1.65 2.34 2.25 0.00 7.14 2.40 2.40 -22.08%
P/NAPS 1.20 1.19 0.61 0.58 0.58 0.56 0.57 64.18%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 29/07/05 28/04/05 28/01/05 29/10/04 30/07/04 29/04/04 30/01/04 -
Price 1.03 1.05 1.18 1.05 1.10 1.12 1.04 -
P/RPS 0.42 0.65 0.51 0.81 0.16 0.22 0.29 27.97%
P/EPS 62.80 47.51 36.31 59.66 8.68 10.77 13.67 176.09%
EY 1.59 2.10 2.75 1.68 11.52 9.29 7.32 -63.83%
DY 1.70 2.38 2.12 0.00 6.82 2.23 2.40 -20.52%
P/NAPS 1.17 1.17 0.64 0.58 0.61 0.60 0.57 61.44%

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