[PAOS] QoQ Quarter Result on 31-Aug-2006 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -38.64%
YoY- -1.91%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 65,538 72,114 67,785 64,885 63,050 51,559 50,302 19.30%
PBT 331 427 1,012 741 -274 1,115 358 -5.09%
Tax -251 99 -441 -228 1,110 -230 0 -
NP 80 526 571 513 836 885 358 -63.20%
-
NP to SH 80 526 571 513 836 885 328 -60.99%
-
Tax Rate 75.83% -23.19% 43.58% 30.77% - 20.63% 0.00% -
Total Cost 65,458 71,588 67,214 64,372 62,214 50,674 49,944 19.78%
-
Net Worth 100,571 106,395 108,854 10,907,357 102,985 101,835 106,903 -3.99%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 1,428 1,494 - - 1,514 - - -
Div Payout % 1,785.71% 284.09% - - 181.16% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 100,571 106,395 108,854 10,907,357 102,985 101,835 106,903 -3.99%
NOSH 114,285 119,545 121,489 122,142 121,159 121,232 121,481 -3.99%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 0.12% 0.73% 0.84% 0.79% 1.33% 1.72% 0.71% -
ROE 0.08% 0.49% 0.52% 0.00% 0.81% 0.87% 0.31% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 57.35 60.32 55.80 53.12 52.04 42.53 41.41 24.27%
EPS 0.07 0.44 0.47 0.42 0.69 0.73 0.27 -59.37%
DPS 1.25 1.25 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.88 0.89 0.896 89.30 0.85 0.84 0.88 0.00%
Adjusted Per Share Value based on latest NOSH - 122,142
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 36.18 39.81 37.42 35.82 34.80 28.46 27.77 19.30%
EPS 0.04 0.29 0.32 0.28 0.46 0.49 0.18 -63.34%
DPS 0.79 0.82 0.00 0.00 0.84 0.00 0.00 -
NAPS 0.5551 0.5873 0.6009 60.2071 0.5685 0.5621 0.5901 -3.99%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.88 0.92 0.90 0.96 0.92 0.92 1.00 -
P/RPS 1.53 1.53 1.61 1.81 1.77 2.16 2.42 -26.35%
P/EPS 1,257.14 209.09 191.49 228.57 133.33 126.03 370.37 126.02%
EY 0.08 0.48 0.52 0.44 0.75 0.79 0.27 -55.58%
DY 1.42 1.36 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 1.00 1.03 1.00 0.01 1.08 1.10 1.14 -8.37%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 27/04/07 27/02/07 30/10/06 28/07/06 28/04/06 25/01/06 -
Price 0.88 0.93 0.88 0.97 1.00 0.89 1.00 -
P/RPS 1.53 1.54 1.58 1.83 1.92 2.09 2.42 -26.35%
P/EPS 1,257.14 211.36 187.23 230.95 144.93 121.92 370.37 126.02%
EY 0.08 0.47 0.53 0.43 0.69 0.82 0.27 -55.58%
DY 1.42 1.34 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 1.00 1.04 0.98 0.01 1.18 1.06 1.14 -8.37%

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