[PAOS] QoQ Quarter Result on 31-Aug-2003 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 38.23%
YoY- 62.82%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 99,097 85,938 92,126 125,404 151,221 76,697 79,724 15.59%
PBT 1,326 2,164 2,931 2,840 2,268 2,063 1,892 -21.08%
Tax 46 -480 -600 -580 -633 -350 -250 -
NP 1,372 1,684 2,331 2,260 1,635 1,713 1,642 -11.27%
-
NP to SH 1,372 1,684 2,331 2,260 1,635 1,713 1,642 -11.27%
-
Tax Rate -3.47% 22.18% 20.47% 20.42% 27.91% 16.97% 13.21% -
Total Cost 97,725 84,254 89,795 123,144 149,586 74,984 78,082 16.12%
-
Net Worth 109,397 112,870 111,115 108,770 110,001 108,570 107,269 1.31%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 3,022 - 1,509 - 3,005 - 1,498 59.58%
Div Payout % 220.26% - 64.77% - 183.82% - 91.24% -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 109,397 112,870 111,115 108,770 110,001 108,570 107,269 1.31%
NOSH 60,440 60,358 60,388 60,427 60,110 60,316 59,927 0.56%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 1.38% 1.96% 2.53% 1.80% 1.08% 2.23% 2.06% -
ROE 1.25% 1.49% 2.10% 2.08% 1.49% 1.58% 1.53% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 163.96 142.38 152.56 207.53 251.57 127.16 133.04 14.93%
EPS 2.27 2.79 3.86 3.74 2.72 2.84 2.74 -11.78%
DPS 5.00 0.00 2.50 0.00 5.00 0.00 2.50 58.67%
NAPS 1.81 1.87 1.84 1.80 1.83 1.80 1.79 0.74%
Adjusted Per Share Value based on latest NOSH - 60,427
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 54.70 47.44 50.85 69.22 83.47 42.34 44.01 15.58%
EPS 0.76 0.93 1.29 1.25 0.90 0.95 0.91 -11.30%
DPS 1.67 0.00 0.83 0.00 1.66 0.00 0.83 59.30%
NAPS 0.6039 0.623 0.6133 0.6004 0.6072 0.5993 0.5921 1.32%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 1.05 1.04 1.04 1.03 1.04 1.09 1.07 -
P/RPS 0.64 0.73 0.68 0.50 0.41 0.86 0.80 -13.81%
P/EPS 46.26 37.28 26.94 27.54 38.24 38.38 39.05 11.94%
EY 2.16 2.68 3.71 3.63 2.62 2.61 2.56 -10.69%
DY 4.76 0.00 2.40 0.00 4.81 0.00 2.34 60.47%
P/NAPS 0.58 0.56 0.57 0.57 0.57 0.61 0.60 -2.23%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 30/07/04 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 29/01/03 -
Price 1.10 1.12 1.04 1.03 1.07 1.03 1.09 -
P/RPS 0.67 0.79 0.68 0.50 0.43 0.81 0.82 -12.59%
P/EPS 48.46 40.14 26.94 27.54 39.34 36.27 39.78 14.04%
EY 2.06 2.49 3.71 3.63 2.54 2.76 2.51 -12.33%
DY 4.55 0.00 2.40 0.00 4.67 0.00 2.29 57.98%
P/NAPS 0.61 0.60 0.57 0.57 0.58 0.57 0.61 0.00%

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