[PAOS] QoQ Quarter Result on 31-Aug-2005 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 175.58%
YoY- -50.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Revenue 63,050 51,559 50,302 58,592 97,084 55,868 61,811 1.33%
PBT -274 1,115 358 608 1,855 888 1,088 -
Tax 1,110 -230 0 -85 -2,547 -185 -185 -
NP 836 885 358 523 -692 703 903 -5.01%
-
NP to SH 836 885 328 523 -692 703 903 -5.01%
-
Tax Rate - 20.63% 0.00% 13.98% 137.30% 20.83% 17.00% -
Total Cost 62,214 50,674 49,944 58,069 97,776 55,165 60,908 1.42%
-
Net Worth 102,985 101,835 106,903 107,032 106,835 109,086 110,166 -4.39%
Dividend
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Div 1,514 - - - 607 - 1,505 0.39%
Div Payout % 181.16% - - - 0.00% - 166.67% -
Equity
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Net Worth 102,985 101,835 106,903 107,032 106,835 109,086 110,166 -4.39%
NOSH 121,159 121,232 121,481 121,627 121,403 121,206 60,200 59.47%
Ratio Analysis
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
NP Margin 1.33% 1.72% 0.71% 0.89% -0.71% 1.26% 1.46% -
ROE 0.81% 0.87% 0.31% 0.49% -0.65% 0.64% 0.82% -
Per Share
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 52.04 42.53 41.41 48.17 79.97 46.09 102.68 -36.45%
EPS 0.69 0.73 0.27 0.43 -0.57 0.58 1.50 -40.43%
DPS 1.25 0.00 0.00 0.00 0.50 0.00 2.50 -37.03%
NAPS 0.85 0.84 0.88 0.88 0.88 0.90 1.83 -40.05%
Adjusted Per Share Value based on latest NOSH - 121,627
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
RPS 34.80 28.46 27.77 32.34 53.59 30.84 34.12 1.32%
EPS 0.46 0.49 0.18 0.29 -0.38 0.39 0.50 -5.41%
DPS 0.84 0.00 0.00 0.00 0.34 0.00 0.83 0.80%
NAPS 0.5685 0.5621 0.5901 0.5908 0.5897 0.6021 0.6081 -4.39%
Price Multiplier on Financial Quarter End Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 -
Price 0.92 0.92 1.00 1.04 1.06 1.07 1.11 -
P/RPS 1.77 2.16 2.42 2.16 1.33 2.32 1.08 39.04%
P/EPS 133.33 126.03 370.37 241.86 -185.96 184.48 74.00 48.12%
EY 0.75 0.79 0.27 0.41 -0.54 0.54 1.35 -32.44%
DY 1.36 0.00 0.00 0.00 0.47 0.00 2.25 -28.53%
P/NAPS 1.08 1.10 1.14 1.18 1.20 1.19 0.61 46.40%
Price Multiplier on Announcement Date
31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 CAGR
Date 28/07/06 28/04/06 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 -
Price 1.00 0.89 1.00 1.00 1.03 1.05 1.18 -
P/RPS 1.92 2.09 2.42 2.08 1.29 2.28 1.15 40.77%
P/EPS 144.93 121.92 370.37 232.56 -180.70 181.03 78.67 50.33%
EY 0.69 0.82 0.27 0.43 -0.55 0.55 1.27 -33.44%
DY 1.25 0.00 0.00 0.00 0.49 0.00 2.12 -29.70%
P/NAPS 1.18 1.06 1.14 1.14 1.17 1.17 0.64 50.41%

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