[PAOS] QoQ Quarter Result on 30-Nov-2007 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 100.69%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 129,831 89,198 78,021 78,162 59,657 65,538 72,114 47.72%
PBT 1,194 -3,952 -2,320 45 -6,568 331 427 97.86%
Tax -403 1,890 0 0 0 -251 99 -
NP 791 -2,062 -2,320 45 -6,568 80 526 31.09%
-
NP to SH 791 -2,062 -2,320 45 -6,568 80 526 31.09%
-
Tax Rate 33.75% - - 0.00% - 75.83% -23.19% -
Total Cost 129,040 91,260 80,341 78,117 66,225 65,458 71,588 47.84%
-
Net Worth 94,919 94,056 95,458 92,250 99,002 100,571 106,395 -7.29%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,521 - - - - 1,428 1,494 1.19%
Div Payout % 192.31% - - - - 1,785.71% 284.09% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 94,919 94,056 95,458 92,250 99,002 100,571 106,395 -7.29%
NOSH 121,692 120,584 120,833 112,500 120,735 114,285 119,545 1.18%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 0.61% -2.31% -2.97% 0.06% -11.01% 0.12% 0.73% -
ROE 0.83% -2.19% -2.43% 0.05% -6.63% 0.08% 0.49% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 106.69 73.97 64.57 69.48 49.41 57.35 60.32 46.00%
EPS 0.65 -1.71 -1.92 0.04 -5.44 0.07 0.44 29.55%
DPS 1.25 0.00 0.00 0.00 0.00 1.25 1.25 0.00%
NAPS 0.78 0.78 0.79 0.82 0.82 0.88 0.89 -8.38%
Adjusted Per Share Value based on latest NOSH - 112,500
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 71.66 49.24 43.07 43.14 32.93 36.18 39.81 47.71%
EPS 0.44 -1.14 -1.28 0.02 -3.63 0.04 0.29 31.87%
DPS 0.84 0.00 0.00 0.00 0.00 0.79 0.82 1.61%
NAPS 0.5239 0.5192 0.5269 0.5092 0.5465 0.5551 0.5873 -7.30%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.95 0.90 0.86 0.92 0.86 0.88 0.92 -
P/RPS 0.89 1.22 1.33 1.32 1.74 1.53 1.53 -30.20%
P/EPS 146.15 -52.63 -44.79 2,300.00 -15.81 1,257.14 209.09 -21.15%
EY 0.68 -1.90 -2.23 0.04 -6.33 0.08 0.48 26.00%
DY 1.32 0.00 0.00 0.00 0.00 1.42 1.36 -1.96%
P/NAPS 1.22 1.15 1.09 1.12 1.05 1.00 1.03 11.89%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 29/07/08 29/04/08 29/01/08 30/10/07 24/07/07 27/04/07 -
Price 0.93 0.97 0.90 0.92 0.91 0.88 0.93 -
P/RPS 0.87 1.31 1.39 1.32 1.84 1.53 1.54 -31.54%
P/EPS 143.08 -56.73 -46.88 2,300.00 -16.73 1,257.14 211.36 -22.81%
EY 0.70 -1.76 -2.13 0.04 -5.98 0.08 0.47 30.25%
DY 1.34 0.00 0.00 0.00 0.00 1.42 1.34 0.00%
P/NAPS 1.19 1.24 1.14 1.12 1.11 1.00 1.04 9.35%

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