[PAOS] QoQ TTM Result on 30-Nov-2005 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -40.01%
YoY- -82.83%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Revenue 229,796 223,503 257,537 261,846 273,355 292,849 294,862 -15.27%
PBT 1,940 1,807 3,936 3,709 4,439 5,063 4,534 -43.12%
Tax 652 795 -2,862 -2,817 -3,002 -3,089 -496 -
NP 2,592 2,602 1,074 892 1,437 1,974 4,038 -25.52%
-
NP to SH 2,562 2,572 1,044 862 1,437 1,974 4,038 -26.10%
-
Tax Rate -33.61% -44.00% 72.71% 75.95% 67.63% 61.01% 10.94% -
Total Cost 227,204 220,901 256,463 260,954 271,918 290,875 290,824 -15.13%
-
Net Worth 10,907,357 102,985 101,835 106,903 107,032 106,835 109,086 2036.27%
Dividend
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Div 1,514 1,514 607 607 2,112 2,112 4,527 -51.72%
Div Payout % 59.11% 58.88% 58.14% 70.42% 146.97% 106.99% 112.11% -
Equity
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Net Worth 10,907,357 102,985 101,835 106,903 107,032 106,835 109,086 2036.27%
NOSH 122,142 121,159 121,232 121,481 121,627 121,403 121,206 0.51%
Ratio Analysis
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
NP Margin 1.13% 1.16% 0.42% 0.34% 0.53% 0.67% 1.37% -
ROE 0.02% 2.50% 1.03% 0.81% 1.34% 1.85% 3.70% -
Per Share
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 188.14 184.47 212.43 215.54 224.75 241.22 243.27 -15.70%
EPS 2.10 2.12 0.86 0.71 1.18 1.63 3.33 -26.39%
DPS 1.25 1.25 0.50 0.50 1.74 1.74 3.73 -51.65%
NAPS 89.30 0.85 0.84 0.88 0.88 0.88 0.90 2025.37%
Adjusted Per Share Value based on latest NOSH - 121,481
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
RPS 126.84 123.37 142.16 144.54 150.89 161.65 162.76 -15.27%
EPS 1.41 1.42 0.58 0.48 0.79 1.09 2.23 -26.27%
DPS 0.84 0.84 0.34 0.34 1.17 1.17 2.50 -51.57%
NAPS 60.2071 0.5685 0.5621 0.5901 0.5908 0.5897 0.6021 2036.36%
Price Multiplier on Financial Quarter End Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.96 0.92 0.92 1.00 1.04 1.06 1.07 -
P/RPS 0.51 0.50 0.43 0.46 0.46 0.44 0.44 10.31%
P/EPS 45.77 43.34 106.83 140.93 88.03 65.19 32.12 26.54%
EY 2.18 2.31 0.94 0.71 1.14 1.53 3.11 -21.03%
DY 1.30 1.36 0.54 0.50 1.67 1.64 3.49 -48.13%
P/NAPS 0.01 1.08 1.10 1.14 1.18 1.20 1.19 -95.83%
Price Multiplier on Announcement Date
31/08/06 31/05/06 28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 CAGR
Date 30/10/06 28/07/06 28/04/06 25/01/06 28/10/05 29/07/05 28/04/05 -
Price 0.97 1.00 0.89 1.00 1.00 1.03 1.05 -
P/RPS 0.52 0.54 0.42 0.46 0.44 0.43 0.43 13.46%
P/EPS 46.24 47.11 103.35 140.93 84.64 63.35 31.52 29.01%
EY 2.16 2.12 0.97 0.71 1.18 1.58 3.17 -22.51%
DY 1.29 1.25 0.56 0.50 1.74 1.69 3.56 -49.07%
P/NAPS 0.01 1.18 1.06 1.14 1.14 1.17 1.17 -95.78%

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