[PAOS] QoQ Quarter Result on 30-Nov-2008 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -90.39%
YoY- 68.89%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 57,629 70,882 45,093 66,326 129,831 89,198 78,021 -18.24%
PBT 819 8,282 223 236 1,194 -3,952 -2,320 -
Tax -360 368 -30 -160 -403 1,890 0 -
NP 459 8,650 193 76 791 -2,062 -2,320 -
-
NP to SH 459 8,650 193 76 791 -2,062 -2,320 -
-
Tax Rate 43.96% -4.44% 13.45% 67.80% 33.75% - - -
Total Cost 57,170 62,232 44,900 66,250 129,040 91,260 80,341 -20.24%
-
Net Worth 100,255 100,272 92,881 97,533 94,919 94,056 95,458 3.31%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 1,509 - 1,507 - 1,521 - - -
Div Payout % 328.95% - 781.25% - 192.31% - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 100,255 100,272 92,881 97,533 94,919 94,056 95,458 3.31%
NOSH 120,789 120,810 120,625 126,666 121,692 120,584 120,833 -0.02%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 0.80% 12.20% 0.43% 0.11% 0.61% -2.31% -2.97% -
ROE 0.46% 8.63% 0.21% 0.08% 0.83% -2.19% -2.43% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 47.71 58.67 37.38 52.36 106.69 73.97 64.57 -18.22%
EPS 0.38 7.16 0.16 0.06 0.65 -1.71 -1.92 -
DPS 1.25 0.00 1.25 0.00 1.25 0.00 0.00 -
NAPS 0.83 0.83 0.77 0.77 0.78 0.78 0.79 3.33%
Adjusted Per Share Value based on latest NOSH - 126,666
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 31.81 39.13 24.89 36.61 71.66 49.24 43.07 -18.24%
EPS 0.25 4.77 0.11 0.04 0.44 -1.14 -1.28 -
DPS 0.83 0.00 0.83 0.00 0.84 0.00 0.00 -
NAPS 0.5534 0.5535 0.5127 0.5384 0.5239 0.5192 0.5269 3.31%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.90 1.04 0.89 0.88 0.95 0.90 0.86 -
P/RPS 1.89 1.77 2.38 1.68 0.89 1.22 1.33 26.31%
P/EPS 236.84 14.53 556.25 1,466.67 146.15 -52.63 -44.79 -
EY 0.42 6.88 0.18 0.07 0.68 -1.90 -2.23 -
DY 1.39 0.00 1.40 0.00 1.32 0.00 0.00 -
P/NAPS 1.08 1.25 1.16 1.14 1.22 1.15 1.09 -0.61%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 30/07/09 29/04/09 22/01/09 29/10/08 29/07/08 29/04/08 -
Price 0.88 0.93 0.96 0.90 0.93 0.97 0.90 -
P/RPS 1.84 1.59 2.57 1.72 0.87 1.31 1.39 20.49%
P/EPS 231.58 12.99 600.00 1,500.00 143.08 -56.73 -46.88 -
EY 0.43 7.70 0.17 0.07 0.70 -1.76 -2.13 -
DY 1.42 0.00 1.30 0.00 1.34 0.00 0.00 -
P/NAPS 1.06 1.12 1.25 1.17 1.19 1.24 1.14 -4.72%

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