[PAOS] QoQ Cumulative Quarter Result on 31-May-2003 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- 34.45%
YoY- -32.33%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 303,468 217,530 125,404 374,193 222,972 146,275 66,551 175.23%
PBT 7,935 5,771 2,840 7,780 5,513 3,450 1,558 196.31%
Tax -1,660 -1,180 -580 -1,403 -770 -420 -170 357.48%
NP 6,275 4,591 2,260 6,377 4,743 3,030 1,388 173.66%
-
NP to SH 6,275 4,591 2,260 6,377 4,743 3,030 1,388 173.66%
-
Tax Rate 20.92% 20.45% 20.42% 18.03% 13.97% 12.17% 10.91% -
Total Cost 297,193 212,939 123,144 367,816 218,229 143,245 65,163 175.27%
-
Net Worth 112,829 111,004 108,770 109,989 108,618 107,399 107,554 3.24%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 1,508 1,508 - 4,507 1,508 1,499 - -
Div Payout % 24.04% 32.85% - 70.69% 31.81% 49.50% - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 112,829 111,004 108,770 109,989 108,618 107,399 107,554 3.24%
NOSH 60,336 60,328 60,427 60,103 60,343 59,999 60,086 0.27%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 2.07% 2.11% 1.80% 1.70% 2.13% 2.07% 2.09% -
ROE 5.56% 4.14% 2.08% 5.80% 4.37% 2.82% 1.29% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 502.96 360.58 207.53 622.58 369.50 243.79 110.76 174.47%
EPS 10.40 7.61 3.74 10.61 7.86 5.05 2.31 172.90%
DPS 2.50 2.50 0.00 7.50 2.50 2.50 0.00 -
NAPS 1.87 1.84 1.80 1.83 1.80 1.79 1.79 2.96%
Adjusted Per Share Value based on latest NOSH - 60,110
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 167.51 120.07 69.22 206.55 123.08 80.74 36.74 175.21%
EPS 3.46 2.53 1.25 3.52 2.62 1.67 0.77 172.55%
DPS 0.83 0.83 0.00 2.49 0.83 0.83 0.00 -
NAPS 0.6228 0.6127 0.6004 0.6071 0.5996 0.5928 0.5937 3.24%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 1.04 1.04 1.03 1.04 1.09 1.07 1.13 -
P/RPS 0.21 0.29 0.50 0.17 0.29 0.44 1.02 -65.16%
P/EPS 10.00 13.67 27.54 9.80 13.87 21.19 48.92 -65.33%
EY 10.00 7.32 3.63 10.20 7.21 4.72 2.04 188.84%
DY 2.40 2.40 0.00 7.21 2.29 2.34 0.00 -
P/NAPS 0.56 0.57 0.57 0.57 0.61 0.60 0.63 -7.55%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 -
Price 1.12 1.04 1.03 1.07 1.03 1.09 1.10 -
P/RPS 0.22 0.29 0.50 0.17 0.28 0.45 0.99 -63.34%
P/EPS 10.77 13.67 27.54 10.08 13.10 21.58 47.62 -62.91%
EY 9.29 7.32 3.63 9.92 7.63 4.63 2.10 169.72%
DY 2.23 2.40 0.00 7.01 2.43 2.29 0.00 -
P/NAPS 0.60 0.57 0.57 0.58 0.57 0.61 0.61 -1.09%

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