[PAOS] QoQ Quarter Result on 31-Aug-2004 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -22.74%
YoY- -53.1%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 97,084 55,868 61,811 78,086 99,097 85,938 92,126 3.55%
PBT 1,855 888 1,088 1,232 1,326 2,164 2,931 -26.26%
Tax -2,547 -185 -185 -172 46 -480 -600 161.94%
NP -692 703 903 1,060 1,372 1,684 2,331 -
-
NP to SH -692 703 903 1,060 1,372 1,684 2,331 -
-
Tax Rate 137.30% 20.83% 17.00% 13.96% -3.47% 22.18% 20.47% -
Total Cost 97,776 55,165 60,908 77,026 97,725 84,254 89,795 5.83%
-
Net Worth 106,835 109,086 110,166 109,613 109,397 112,870 111,115 -2.58%
Dividend
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div 607 - 1,505 - 3,022 - 1,509 -45.47%
Div Payout % 0.00% - 166.67% - 220.26% - 64.77% -
Equity
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 106,835 109,086 110,166 109,613 109,397 112,870 111,115 -2.58%
NOSH 121,403 121,206 60,200 60,227 60,440 60,358 60,388 59.22%
Ratio Analysis
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin -0.71% 1.26% 1.46% 1.36% 1.38% 1.96% 2.53% -
ROE -0.65% 0.64% 0.82% 0.97% 1.25% 1.49% 2.10% -
Per Share
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 79.97 46.09 102.68 129.65 163.96 142.38 152.56 -34.96%
EPS -0.57 0.58 1.50 1.76 2.27 2.79 3.86 -
DPS 0.50 0.00 2.50 0.00 5.00 0.00 2.50 -65.76%
NAPS 0.88 0.90 1.83 1.82 1.81 1.87 1.84 -38.81%
Adjusted Per Share Value based on latest NOSH - 60,227
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 53.59 30.84 34.12 43.10 54.70 47.44 50.85 3.55%
EPS -0.38 0.39 0.50 0.59 0.76 0.93 1.29 -
DPS 0.34 0.00 0.83 0.00 1.67 0.00 0.83 -44.81%
NAPS 0.5897 0.6021 0.6081 0.6051 0.6039 0.623 0.6133 -2.57%
Price Multiplier on Financial Quarter End Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.06 1.07 1.11 1.05 1.05 1.04 1.04 -
P/RPS 1.33 2.32 1.08 0.81 0.64 0.73 0.68 56.33%
P/EPS -185.96 184.48 74.00 59.66 46.26 37.28 26.94 -
EY -0.54 0.54 1.35 1.68 2.16 2.68 3.71 -
DY 0.47 0.00 2.25 0.00 4.76 0.00 2.40 -66.24%
P/NAPS 1.20 1.19 0.61 0.58 0.58 0.56 0.57 64.18%
Price Multiplier on Announcement Date
31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 29/07/05 28/04/05 28/01/05 29/10/04 30/07/04 29/04/04 30/01/04 -
Price 1.03 1.05 1.18 1.05 1.10 1.12 1.04 -
P/RPS 1.29 2.28 1.15 0.81 0.67 0.79 0.68 53.18%
P/EPS -180.70 181.03 78.67 59.66 48.46 40.14 26.94 -
EY -0.55 0.55 1.27 1.68 2.06 2.49 3.71 -
DY 0.49 0.00 2.12 0.00 4.55 0.00 2.40 -65.29%
P/NAPS 1.17 1.17 0.64 0.58 0.61 0.60 0.57 61.44%

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