[PAOS] QoQ Cumulative Quarter Result on 31-May-2009 [#4]

Announcement Date
30-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-May-2009 [#4]
Profit Trend
QoQ- 816.04%
YoY- 189.04%
View:
Show?
Cumulative Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 125,500 99,262 57,629 312,132 241,250 196,157 129,831 -2.24%
PBT 1,784 1,406 819 9,935 1,653 1,430 1,194 30.79%
Tax -695 -560 -360 -225 -593 -563 -403 43.95%
NP 1,089 846 459 9,710 1,060 867 791 23.82%
-
NP to SH 1,089 846 459 9,710 1,060 867 791 23.82%
-
Tax Rate 38.96% 39.83% 43.96% 2.26% 35.87% 39.37% 33.75% -
Total Cost 124,411 98,416 57,170 302,422 240,190 195,290 129,040 -2.41%
-
Net Worth 100,430 99,102 100,255 100,240 92,749 92,720 94,919 3.84%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div 3,025 1,510 1,509 3,019 3,011 1,505 1,521 58.34%
Div Payout % 277.78% 178.57% 328.95% 31.09% 284.09% 173.61% 192.31% -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 100,430 99,102 100,255 100,240 92,749 92,720 94,919 3.84%
NOSH 121,000 120,857 120,789 120,771 120,454 120,416 121,692 -0.38%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 0.87% 0.85% 0.80% 3.11% 0.44% 0.44% 0.61% -
ROE 1.08% 0.85% 0.46% 9.69% 1.14% 0.94% 0.83% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 103.72 82.13 47.71 258.45 200.28 162.90 106.69 -1.86%
EPS 0.90 0.70 0.38 8.04 0.88 0.72 0.65 24.30%
DPS 2.50 1.25 1.25 2.50 2.50 1.25 1.25 58.94%
NAPS 0.83 0.82 0.83 0.83 0.77 0.77 0.78 4.24%
Adjusted Per Share Value based on latest NOSH - 120,810
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 69.27 54.79 31.81 172.29 133.17 108.28 71.66 -2.24%
EPS 0.60 0.47 0.25 5.36 0.59 0.48 0.44 23.03%
DPS 1.67 0.83 0.83 1.67 1.66 0.83 0.84 58.30%
NAPS 0.5544 0.547 0.5534 0.5533 0.512 0.5118 0.5239 3.85%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.98 0.88 0.90 1.04 0.89 0.88 0.95 -
P/RPS 0.94 1.07 1.89 0.40 0.44 0.54 0.89 3.72%
P/EPS 108.89 125.71 236.84 12.94 101.14 122.22 146.15 -17.85%
EY 0.92 0.80 0.42 7.73 0.99 0.82 0.68 22.39%
DY 2.55 1.42 1.39 2.40 2.81 1.42 1.32 55.29%
P/NAPS 1.18 1.07 1.08 1.25 1.16 1.14 1.22 -2.20%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 29/04/10 27/01/10 28/10/09 30/07/09 29/04/09 22/01/09 29/10/08 -
Price 0.95 0.89 0.88 0.93 0.96 0.90 0.93 -
P/RPS 0.92 1.08 1.84 0.36 0.48 0.55 0.87 3.80%
P/EPS 105.56 127.14 231.58 11.57 109.09 125.00 143.08 -18.39%
EY 0.95 0.79 0.43 8.65 0.92 0.80 0.70 22.64%
DY 2.63 1.40 1.42 2.69 2.60 1.39 1.34 56.95%
P/NAPS 1.14 1.09 1.06 1.12 1.25 1.17 1.19 -2.82%

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