[PAOS] QoQ Quarter Result on 31-Aug-2010 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2011
Quarter
31-Aug-2010 [#1]
Profit Trend
QoQ- 5188.89%
YoY- 3.7%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Revenue 74,980 72,070 54,273 39,356 18,123 26,238 41,633 48.07%
PBT 2,395 1,335 941 526 110 378 587 155.55%
Tax -1,202 -250 -200 -50 -101 -135 -200 230.92%
NP 1,193 1,085 741 476 9 243 387 111.95%
-
NP to SH 1,193 1,085 741 476 9 243 387 111.95%
-
Tax Rate 50.19% 18.73% 21.25% 9.51% 91.82% 35.71% 34.07% -
Total Cost 73,787 70,985 53,532 38,880 18,114 25,995 41,246 47.41%
-
Net Worth 98,814 98,855 98,395 100,082 72,900 100,844 99,168 -0.23%
Dividend
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Div - 1,506 - 1,525 - 1,518 - -
Div Payout % - 138.89% - 320.51% - 625.00% - -
Equity
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Net Worth 98,814 98,855 98,395 100,082 72,900 100,844 99,168 -0.23%
NOSH 120,505 120,555 121,475 122,051 90,000 121,499 120,937 -0.23%
Ratio Analysis
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
NP Margin 1.59% 1.51% 1.37% 1.21% 0.05% 0.93% 0.93% -
ROE 1.21% 1.10% 0.75% 0.48% 0.01% 0.24% 0.39% -
Per Share
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 62.22 59.78 44.68 32.25 20.14 21.60 34.43 48.41%
EPS 0.99 0.90 0.61 0.39 0.01 0.20 0.32 112.46%
DPS 0.00 1.25 0.00 1.25 0.00 1.25 0.00 -
NAPS 0.82 0.82 0.81 0.82 0.81 0.83 0.82 0.00%
Adjusted Per Share Value based on latest NOSH - 122,051
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
RPS 41.39 39.78 29.96 21.72 10.00 14.48 22.98 48.08%
EPS 0.66 0.60 0.41 0.26 0.00 0.13 0.21 114.71%
DPS 0.00 0.83 0.00 0.84 0.00 0.84 0.00 -
NAPS 0.5454 0.5457 0.5431 0.5524 0.4024 0.5567 0.5474 -0.24%
Price Multiplier on Financial Quarter End Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 31/05/11 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 -
Price 0.70 0.80 0.85 0.81 0.87 0.98 0.88 -
P/RPS 1.13 1.34 1.90 2.51 4.32 4.54 2.56 -42.05%
P/EPS 70.71 88.89 139.34 207.69 8,700.00 490.00 275.00 -59.59%
EY 1.41 1.13 0.72 0.48 0.01 0.20 0.36 148.67%
DY 0.00 1.56 0.00 1.54 0.00 1.28 0.00 -
P/NAPS 0.85 0.98 1.05 0.99 1.07 1.18 1.07 -14.23%
Price Multiplier on Announcement Date
31/05/11 28/02/11 30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 CAGR
Date 29/07/11 27/04/11 25/01/11 28/10/10 29/07/10 29/04/10 27/01/10 -
Price 0.75 0.74 0.71 0.83 0.82 0.95 0.89 -
P/RPS 1.21 1.24 1.59 2.57 4.07 4.40 2.59 -39.81%
P/EPS 75.76 82.22 116.39 212.82 8,200.00 475.00 278.13 -58.01%
EY 1.32 1.22 0.86 0.47 0.01 0.21 0.36 137.97%
DY 0.00 1.69 0.00 1.51 0.00 1.32 0.00 -
P/NAPS 0.91 0.90 0.88 1.01 1.01 1.14 1.09 -11.34%

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