[PAOS] QoQ Quarter Result on 28-Feb-2005 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -22.15%
YoY- -58.25%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 50,302 58,592 97,084 55,868 61,811 78,086 99,097 -36.34%
PBT 358 608 1,855 888 1,088 1,232 1,326 -58.19%
Tax 0 -85 -2,547 -185 -185 -172 46 -
NP 358 523 -692 703 903 1,060 1,372 -59.13%
-
NP to SH 328 523 -692 703 903 1,060 1,372 -61.44%
-
Tax Rate 0.00% 13.98% 137.30% 20.83% 17.00% 13.96% -3.47% -
Total Cost 49,944 58,069 97,776 55,165 60,908 77,026 97,725 -36.05%
-
Net Worth 106,903 107,032 106,835 109,086 110,166 109,613 109,397 -1.52%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 607 - 1,505 - 3,022 -
Div Payout % - - 0.00% - 166.67% - 220.26% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 106,903 107,032 106,835 109,086 110,166 109,613 109,397 -1.52%
NOSH 121,481 121,627 121,403 121,206 60,200 60,227 60,440 59.19%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 0.71% 0.89% -0.71% 1.26% 1.46% 1.36% 1.38% -
ROE 0.31% 0.49% -0.65% 0.64% 0.82% 0.97% 1.25% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 41.41 48.17 79.97 46.09 102.68 129.65 163.96 -60.01%
EPS 0.27 0.43 -0.57 0.58 1.50 1.76 2.27 -75.78%
DPS 0.00 0.00 0.50 0.00 2.50 0.00 5.00 -
NAPS 0.88 0.88 0.88 0.90 1.83 1.82 1.81 -38.14%
Adjusted Per Share Value based on latest NOSH - 121,206
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 27.77 32.34 53.59 30.84 34.12 43.10 54.70 -36.33%
EPS 0.18 0.29 -0.38 0.39 0.50 0.59 0.76 -61.68%
DPS 0.00 0.00 0.34 0.00 0.83 0.00 1.67 -
NAPS 0.5901 0.5908 0.5897 0.6021 0.6081 0.6051 0.6039 -1.52%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 1.00 1.04 1.06 1.07 1.11 1.05 1.05 -
P/RPS 2.42 2.16 1.33 2.32 1.08 0.81 0.64 142.51%
P/EPS 370.37 241.86 -185.96 184.48 74.00 59.66 46.26 299.70%
EY 0.27 0.41 -0.54 0.54 1.35 1.68 2.16 -74.96%
DY 0.00 0.00 0.47 0.00 2.25 0.00 4.76 -
P/NAPS 1.14 1.18 1.20 1.19 0.61 0.58 0.58 56.84%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 29/10/04 30/07/04 -
Price 1.00 1.00 1.03 1.05 1.18 1.05 1.10 -
P/RPS 2.42 2.08 1.29 2.28 1.15 0.81 0.67 135.22%
P/EPS 370.37 232.56 -180.70 181.03 78.67 59.66 48.46 287.52%
EY 0.27 0.43 -0.55 0.55 1.27 1.68 2.06 -74.16%
DY 0.00 0.00 0.49 0.00 2.12 0.00 4.55 -
P/NAPS 1.14 1.14 1.17 1.17 0.64 0.58 0.61 51.66%

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