[PAOS] QoQ Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -25.96%
YoY- -74.19%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 160,453 108,894 58,592 292,849 195,765 139,897 78,086 61.84%
PBT 2,081 966 608 5,063 3,208 2,320 1,232 41.96%
Tax -345 0 -85 -3,089 -542 -357 -172 59.25%
NP 1,736 966 523 1,974 2,666 1,963 1,060 39.06%
-
NP to SH 1,736 851 523 1,974 2,666 1,963 1,060 39.06%
-
Tax Rate 16.58% 0.00% 13.98% 61.01% 16.90% 15.39% 13.96% -
Total Cost 158,717 107,928 58,069 290,875 193,099 137,934 77,026 62.14%
-
Net Worth 101,266 106,982 107,032 105,921 108,570 110,532 109,613 -5.15%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div - - - 2,106 3,015 1,510 - -
Div Payout % - - - 106.71% 113.12% 76.92% - -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 101,266 106,982 107,032 105,921 108,570 110,532 109,613 -5.15%
NOSH 120,555 121,571 121,627 120,365 120,633 60,400 60,227 59.03%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 1.08% 0.89% 0.89% 0.67% 1.36% 1.40% 1.36% -
ROE 1.71% 0.80% 0.49% 1.86% 2.46% 1.78% 0.97% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 133.09 89.57 48.17 243.30 162.28 231.62 129.65 1.76%
EPS 1.44 0.70 0.43 1.64 2.21 3.25 1.76 -12.55%
DPS 0.00 0.00 0.00 1.75 2.50 2.50 0.00 -
NAPS 0.84 0.88 0.88 0.88 0.90 1.83 1.82 -40.36%
Adjusted Per Share Value based on latest NOSH - 121,403
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 88.57 60.11 32.34 161.65 108.06 77.22 43.10 61.84%
EPS 0.96 0.47 0.29 1.09 1.47 1.08 0.59 38.46%
DPS 0.00 0.00 0.00 1.16 1.66 0.83 0.00 -
NAPS 0.559 0.5905 0.5908 0.5847 0.5993 0.6101 0.6051 -5.15%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.92 1.00 1.04 1.06 1.07 1.11 1.05 -
P/RPS 0.69 1.12 2.16 0.44 0.66 0.48 0.81 -10.16%
P/EPS 63.89 142.86 241.86 64.63 48.42 34.15 59.66 4.68%
EY 1.57 0.70 0.41 1.55 2.07 2.93 1.68 -4.42%
DY 0.00 0.00 0.00 1.65 2.34 2.25 0.00 -
P/NAPS 1.10 1.14 1.18 1.20 1.19 0.61 0.58 53.39%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 29/10/04 -
Price 0.89 1.00 1.00 1.03 1.05 1.18 1.05 -
P/RPS 0.67 1.12 2.08 0.42 0.65 0.51 0.81 -11.91%
P/EPS 61.81 142.86 232.56 62.80 47.51 36.31 59.66 2.39%
EY 1.62 0.70 0.43 1.59 2.10 2.75 1.68 -2.40%
DY 0.00 0.00 0.00 1.70 2.38 2.12 0.00 -
P/NAPS 1.06 1.14 1.14 1.17 1.17 0.64 0.58 49.64%

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