[PAOS] QoQ Quarter Result on 30-Nov-2002 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 18.3%
YoY- -8.52%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 125,404 151,221 76,697 79,724 66,551 57,904 83,109 31.45%
PBT 2,840 2,268 2,063 1,892 1,558 1,336 2,984 -3.23%
Tax -580 -633 -350 -250 -170 210 -650 -7.29%
NP 2,260 1,635 1,713 1,642 1,388 1,546 2,334 -2.11%
-
NP to SH 2,260 1,635 1,713 1,642 1,388 1,546 2,334 -2.11%
-
Tax Rate 20.42% 27.91% 16.97% 13.21% 10.91% -15.72% 21.78% -
Total Cost 123,144 149,586 74,984 78,082 65,163 56,358 80,775 32.36%
-
Net Worth 108,770 110,001 108,570 107,269 107,554 106,182 107,279 0.92%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 3,005 - 1,498 - - - -
Div Payout % - 183.82% - 91.24% - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 108,770 110,001 108,570 107,269 107,554 106,182 107,279 0.92%
NOSH 60,427 60,110 60,316 59,927 60,086 59,922 59,999 0.47%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 1.80% 1.08% 2.23% 2.06% 2.09% 2.67% 2.81% -
ROE 2.08% 1.49% 1.58% 1.53% 1.29% 1.46% 2.18% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 207.53 251.57 127.16 133.04 110.76 96.63 138.52 30.83%
EPS 3.74 2.72 2.84 2.74 2.31 2.58 3.89 -2.58%
DPS 0.00 5.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.80 1.83 1.80 1.79 1.79 1.772 1.788 0.44%
Adjusted Per Share Value based on latest NOSH - 59,927
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 69.22 83.47 42.34 44.01 36.74 31.96 45.88 31.44%
EPS 1.25 0.90 0.95 0.91 0.77 0.85 1.29 -2.07%
DPS 0.00 1.66 0.00 0.83 0.00 0.00 0.00 -
NAPS 0.6004 0.6072 0.5993 0.5921 0.5937 0.5861 0.5922 0.91%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 1.03 1.04 1.09 1.07 1.13 1.16 1.31 -
P/RPS 0.50 0.41 0.86 0.80 1.02 1.20 0.95 -34.73%
P/EPS 27.54 38.24 38.38 39.05 48.92 44.96 33.68 -12.52%
EY 3.63 2.62 2.61 2.56 2.04 2.22 2.97 14.27%
DY 0.00 4.81 0.00 2.34 0.00 0.00 0.00 -
P/NAPS 0.57 0.57 0.61 0.60 0.63 0.65 0.73 -15.16%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 30/10/03 31/07/03 30/04/03 29/01/03 30/10/02 30/07/02 29/04/02 -
Price 1.03 1.07 1.03 1.09 1.10 1.14 1.21 -
P/RPS 0.50 0.43 0.81 0.82 0.99 1.18 0.87 -30.80%
P/EPS 27.54 39.34 36.27 39.78 47.62 44.19 31.11 -7.78%
EY 3.63 2.54 2.76 2.51 2.10 2.26 3.21 8.51%
DY 0.00 4.67 0.00 2.29 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.57 0.61 0.61 0.64 0.68 -11.06%

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