[PAOS] QoQ Quarter Result on 31-Aug-2008 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
31-Aug-2008 [#1]
Profit Trend
QoQ- 138.36%
YoY- 112.04%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 70,882 45,093 66,326 129,831 89,198 78,021 78,162 -6.30%
PBT 8,282 223 236 1,194 -3,952 -2,320 45 3125.30%
Tax 368 -30 -160 -403 1,890 0 0 -
NP 8,650 193 76 791 -2,062 -2,320 45 3220.06%
-
NP to SH 8,650 193 76 791 -2,062 -2,320 45 3220.06%
-
Tax Rate -4.44% 13.45% 67.80% 33.75% - - 0.00% -
Total Cost 62,232 44,900 66,250 129,040 91,260 80,341 78,117 -14.05%
-
Net Worth 100,272 92,881 97,533 94,919 94,056 95,458 92,250 5.71%
Dividend
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Div - 1,507 - 1,521 - - - -
Div Payout % - 781.25% - 192.31% - - - -
Equity
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Net Worth 100,272 92,881 97,533 94,919 94,056 95,458 92,250 5.71%
NOSH 120,810 120,625 126,666 121,692 120,584 120,833 112,500 4.86%
Ratio Analysis
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
NP Margin 12.20% 0.43% 0.11% 0.61% -2.31% -2.97% 0.06% -
ROE 8.63% 0.21% 0.08% 0.83% -2.19% -2.43% 0.05% -
Per Share
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 58.67 37.38 52.36 106.69 73.97 64.57 69.48 -10.65%
EPS 7.16 0.16 0.06 0.65 -1.71 -1.92 0.04 3066.15%
DPS 0.00 1.25 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.77 0.78 0.78 0.79 0.82 0.81%
Adjusted Per Share Value based on latest NOSH - 121,692
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
RPS 39.13 24.89 36.61 71.66 49.24 43.07 43.14 -6.29%
EPS 4.77 0.11 0.04 0.44 -1.14 -1.28 0.02 3733.06%
DPS 0.00 0.83 0.00 0.84 0.00 0.00 0.00 -
NAPS 0.5535 0.5127 0.5384 0.5239 0.5192 0.5269 0.5092 5.71%
Price Multiplier on Financial Quarter End Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 1.04 0.89 0.88 0.95 0.90 0.86 0.92 -
P/RPS 1.77 2.38 1.68 0.89 1.22 1.33 1.32 21.57%
P/EPS 14.53 556.25 1,466.67 146.15 -52.63 -44.79 2,300.00 -96.57%
EY 6.88 0.18 0.07 0.68 -1.90 -2.23 0.04 2983.13%
DY 0.00 1.40 0.00 1.32 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 1.14 1.22 1.15 1.09 1.12 7.58%
Price Multiplier on Announcement Date
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Date 30/07/09 29/04/09 22/01/09 29/10/08 29/07/08 29/04/08 29/01/08 -
Price 0.93 0.96 0.90 0.93 0.97 0.90 0.92 -
P/RPS 1.59 2.57 1.72 0.87 1.31 1.39 1.32 13.19%
P/EPS 12.99 600.00 1,500.00 143.08 -56.73 -46.88 2,300.00 -96.81%
EY 7.70 0.17 0.07 0.70 -1.76 -2.13 0.04 3223.25%
DY 0.00 1.30 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.12 1.25 1.17 1.19 1.24 1.14 1.12 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