[PAOS] QoQ TTM Result on 30-Nov-2007 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- -9.76%
YoY- -310.94%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 375,212 305,038 281,378 275,471 265,094 270,322 267,834 25.07%
PBT -5,033 -12,795 -8,512 -5,765 -4,798 2,511 1,906 -
Tax 1,487 1,890 -251 -152 -593 -821 540 95.85%
NP -3,546 -10,905 -8,763 -5,917 -5,391 1,690 2,446 -
-
NP to SH -3,546 -10,905 -8,763 -5,917 -5,391 1,690 2,446 -
-
Tax Rate - - - - - 32.70% -28.33% -
Total Cost 378,758 315,943 290,141 281,388 270,485 268,632 265,388 26.62%
-
Net Worth 94,919 94,056 95,458 92,250 99,002 100,571 106,395 -7.29%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 1,521 - 1,428 2,922 2,922 2,922 3,008 -36.39%
Div Payout % 0.00% - 0.00% 0.00% 0.00% 172.95% 123.01% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 94,919 94,056 95,458 92,250 99,002 100,571 106,395 -7.29%
NOSH 121,692 120,584 120,833 112,500 120,735 114,285 119,545 1.18%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin -0.95% -3.57% -3.11% -2.15% -2.03% 0.63% 0.91% -
ROE -3.74% -11.59% -9.18% -6.41% -5.45% 1.68% 2.30% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 308.33 252.97 232.86 244.86 219.57 236.53 224.04 23.60%
EPS -2.91 -9.04 -7.25 -5.26 -4.47 1.48 2.05 -
DPS 1.25 0.00 1.18 2.60 2.42 2.56 2.52 -37.20%
NAPS 0.78 0.78 0.79 0.82 0.82 0.88 0.89 -8.38%
Adjusted Per Share Value based on latest NOSH - 112,500
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 207.11 168.38 155.32 152.06 146.33 149.21 147.84 25.07%
EPS -1.96 -6.02 -4.84 -3.27 -2.98 0.93 1.35 -
DPS 0.84 0.00 0.79 1.61 1.61 1.61 1.66 -36.36%
NAPS 0.5239 0.5192 0.5269 0.5092 0.5465 0.5551 0.5873 -7.30%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.95 0.90 0.86 0.92 0.86 0.88 0.92 -
P/RPS 0.31 0.36 0.37 0.38 0.39 0.37 0.41 -16.93%
P/EPS -32.60 -9.95 -11.86 -17.49 -19.26 59.51 44.96 -
EY -3.07 -10.05 -8.43 -5.72 -5.19 1.68 2.22 -
DY 1.32 0.00 1.37 2.82 2.82 2.91 2.74 -38.41%
P/NAPS 1.22 1.15 1.09 1.12 1.05 1.00 1.03 11.89%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 29/07/08 29/04/08 29/01/08 30/10/07 24/07/07 27/04/07 -
Price 0.93 0.97 0.90 0.92 0.91 0.88 0.93 -
P/RPS 0.30 0.38 0.39 0.38 0.41 0.37 0.42 -20.01%
P/EPS -31.92 -10.73 -12.41 -17.49 -20.38 59.51 45.45 -
EY -3.13 -9.32 -8.06 -5.72 -4.91 1.68 2.20 -
DY 1.34 0.00 1.31 2.82 2.66 2.91 2.71 -37.33%
P/NAPS 1.19 1.24 1.14 1.12 1.11 1.00 1.04 9.35%

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