[PAOS] QoQ Cumulative Quarter Result on 31-May-2008 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-May-2008 [#4]
Profit Trend
QoQ- -23.32%
YoY- -745.27%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 241,250 196,157 129,831 305,038 215,840 137,819 59,657 154.04%
PBT 1,653 1,430 1,194 -12,795 -8,843 -6,523 -6,568 -
Tax -593 -563 -403 1,890 0 0 0 -
NP 1,060 867 791 -10,905 -8,843 -6,523 -6,568 -
-
NP to SH 1,060 867 791 -10,905 -8,843 -6,523 -6,568 -
-
Tax Rate 35.87% 39.37% 33.75% - - - - -
Total Cost 240,190 195,290 129,040 315,943 224,683 144,342 66,225 136.24%
-
Net Worth 92,749 92,720 94,919 94,196 95,436 99,052 99,002 -4.26%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div 3,011 1,505 1,521 - - - - -
Div Payout % 284.09% 173.61% 192.31% - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 92,749 92,720 94,919 94,196 95,436 99,052 99,002 -4.26%
NOSH 120,454 120,416 121,692 120,764 120,806 120,796 120,735 -0.15%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 0.44% 0.44% 0.61% -3.57% -4.10% -4.73% -11.01% -
ROE 1.14% 0.94% 0.83% -11.58% -9.27% -6.59% -6.63% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 200.28 162.90 106.69 252.59 178.67 114.09 49.41 154.44%
EPS 0.88 0.72 0.65 -9.03 -7.32 -5.40 -5.44 -
DPS 2.50 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.78 0.78 0.79 0.82 0.82 -4.11%
Adjusted Per Share Value based on latest NOSH - 120,584
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 133.17 108.28 71.66 168.38 119.14 76.07 32.93 154.04%
EPS 0.59 0.48 0.44 -6.02 -4.88 -3.60 -3.63 -
DPS 1.66 0.83 0.84 0.00 0.00 0.00 0.00 -
NAPS 0.512 0.5118 0.5239 0.5199 0.5268 0.5468 0.5465 -4.25%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 -
Price 0.89 0.88 0.95 0.90 0.86 0.92 0.86 -
P/RPS 0.44 0.54 0.89 0.36 0.48 0.81 1.74 -60.04%
P/EPS 101.14 122.22 146.15 -9.97 -11.75 -17.04 -15.81 -
EY 0.99 0.82 0.68 -10.03 -8.51 -5.87 -6.33 -
DY 2.81 1.42 1.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.14 1.22 1.15 1.09 1.12 1.05 6.87%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 29/04/09 22/01/09 29/10/08 29/07/08 29/04/08 29/01/08 30/10/07 -
Price 0.96 0.90 0.93 0.97 0.90 0.92 0.91 -
P/RPS 0.48 0.55 0.87 0.38 0.50 0.81 1.84 -59.20%
P/EPS 109.09 125.00 143.08 -10.74 -12.30 -17.04 -16.73 -
EY 0.92 0.80 0.70 -9.31 -8.13 -5.87 -5.98 -
DY 2.60 1.39 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.17 1.19 1.24 1.14 1.12 1.11 8.24%

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