[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2005 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- -73.51%
YoY- -50.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 223,503 160,453 108,894 58,592 292,849 195,765 139,897 36.70%
PBT 1,807 2,081 966 608 5,063 3,208 2,320 -15.35%
Tax 765 -345 0 -85 -3,089 -542 -357 -
NP 2,572 1,736 966 523 1,974 2,666 1,963 19.75%
-
NP to SH 2,572 1,736 851 523 1,974 2,666 1,963 19.75%
-
Tax Rate -42.34% 16.58% 0.00% 13.98% 61.01% 16.90% 15.39% -
Total Cost 220,931 158,717 107,928 58,069 290,875 193,099 137,934 36.93%
-
Net Worth 107,468 101,266 106,982 107,032 105,921 108,570 110,532 -1.85%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,509 - - - 2,106 3,015 1,510 -0.04%
Div Payout % 58.69% - - - 106.71% 113.12% 76.92% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 107,468 101,266 106,982 107,032 105,921 108,570 110,532 -1.85%
NOSH 120,751 120,555 121,571 121,627 120,365 120,633 60,400 58.76%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 1.15% 1.08% 0.89% 0.89% 0.67% 1.36% 1.40% -
ROE 2.39% 1.71% 0.80% 0.49% 1.86% 2.46% 1.78% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 185.09 133.09 89.57 48.17 243.30 162.28 231.62 -13.89%
EPS 2.13 1.44 0.70 0.43 1.64 2.21 3.25 -24.56%
DPS 1.25 0.00 0.00 0.00 1.75 2.50 2.50 -37.03%
NAPS 0.89 0.84 0.88 0.88 0.88 0.90 1.83 -38.18%
Adjusted Per Share Value based on latest NOSH - 121,627
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 123.37 88.57 60.11 32.34 161.65 108.06 77.22 36.70%
EPS 1.42 0.96 0.47 0.29 1.09 1.47 1.08 20.03%
DPS 0.83 0.00 0.00 0.00 1.16 1.66 0.83 0.00%
NAPS 0.5932 0.559 0.5905 0.5908 0.5847 0.5993 0.6101 -1.85%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.92 0.92 1.00 1.04 1.06 1.07 1.11 -
P/RPS 0.50 0.69 1.12 2.16 0.44 0.66 0.48 2.76%
P/EPS 43.19 63.89 142.86 241.86 64.63 48.42 34.15 16.96%
EY 2.32 1.57 0.70 0.41 1.55 2.07 2.93 -14.42%
DY 1.36 0.00 0.00 0.00 1.65 2.34 2.25 -28.53%
P/NAPS 1.03 1.10 1.14 1.18 1.20 1.19 0.61 41.84%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 28/04/06 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 -
Price 1.00 0.89 1.00 1.00 1.03 1.05 1.18 -
P/RPS 0.54 0.67 1.12 2.08 0.42 0.65 0.51 3.88%
P/EPS 46.95 61.81 142.86 232.56 62.80 47.51 36.31 18.70%
EY 2.13 1.62 0.70 0.43 1.59 2.10 2.75 -15.67%
DY 1.25 0.00 0.00 0.00 1.70 2.38 2.12 -29.70%
P/NAPS 1.12 1.06 1.14 1.14 1.17 1.17 0.64 45.26%

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