[PAOS] QoQ TTM Result on 31-Aug-2007 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
31-Aug-2007 [#1]
Profit Trend
QoQ- -418.99%
YoY- -310.42%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Revenue 305,038 281,378 275,471 265,094 270,322 267,834 247,279 15.00%
PBT -12,795 -8,512 -5,765 -4,798 2,511 1,906 2,594 -
Tax 1,890 -251 -152 -593 -821 540 211 330.73%
NP -10,905 -8,763 -5,917 -5,391 1,690 2,446 2,805 -
-
NP to SH -10,905 -8,763 -5,917 -5,391 1,690 2,446 2,805 -
-
Tax Rate - - - - 32.70% -28.33% -8.13% -
Total Cost 315,943 290,141 281,388 270,485 268,632 265,388 244,474 18.62%
-
Net Worth 94,056 95,458 92,250 99,002 100,571 106,395 108,854 -9.27%
Dividend
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Div - 1,428 2,922 2,922 2,922 3,008 1,514 -
Div Payout % - 0.00% 0.00% 0.00% 172.95% 123.01% 53.99% -
Equity
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Net Worth 94,056 95,458 92,250 99,002 100,571 106,395 108,854 -9.27%
NOSH 120,584 120,833 112,500 120,735 114,285 119,545 121,489 -0.49%
Ratio Analysis
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
NP Margin -3.57% -3.11% -2.15% -2.03% 0.63% 0.91% 1.13% -
ROE -11.59% -9.18% -6.41% -5.45% 1.68% 2.30% 2.58% -
Per Share
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 252.97 232.86 244.86 219.57 236.53 224.04 203.54 15.58%
EPS -9.04 -7.25 -5.26 -4.47 1.48 2.05 2.31 -
DPS 0.00 1.18 2.60 2.42 2.56 2.52 1.25 -
NAPS 0.78 0.79 0.82 0.82 0.88 0.89 0.896 -8.82%
Adjusted Per Share Value based on latest NOSH - 120,735
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
RPS 168.38 155.32 152.06 146.33 149.21 147.84 136.49 15.01%
EPS -6.02 -4.84 -3.27 -2.98 0.93 1.35 1.55 -
DPS 0.00 0.79 1.61 1.61 1.61 1.66 0.84 -
NAPS 0.5192 0.5269 0.5092 0.5465 0.5551 0.5873 0.6009 -9.27%
Price Multiplier on Financial Quarter End Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 -
Price 0.90 0.86 0.92 0.86 0.88 0.92 0.90 -
P/RPS 0.36 0.37 0.38 0.39 0.37 0.41 0.44 -12.51%
P/EPS -9.95 -11.86 -17.49 -19.26 59.51 44.96 38.98 -
EY -10.05 -8.43 -5.72 -5.19 1.68 2.22 2.57 -
DY 0.00 1.37 2.82 2.82 2.91 2.74 1.39 -
P/NAPS 1.15 1.09 1.12 1.05 1.00 1.03 1.00 9.75%
Price Multiplier on Announcement Date
31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 30/11/06 CAGR
Date 29/07/08 29/04/08 29/01/08 30/10/07 24/07/07 27/04/07 27/02/07 -
Price 0.97 0.90 0.92 0.91 0.88 0.93 0.88 -
P/RPS 0.38 0.39 0.38 0.41 0.37 0.42 0.43 -7.90%
P/EPS -10.73 -12.41 -17.49 -20.38 59.51 45.45 38.11 -
EY -9.32 -8.06 -5.72 -4.91 1.68 2.20 2.62 -
DY 0.00 1.31 2.82 2.66 2.91 2.71 1.42 -
P/NAPS 1.24 1.14 1.12 1.11 1.00 1.04 0.98 16.96%

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