[PAOS] QoQ TTM 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- 67.48%
YoY- 34.22%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 CAGR
Revenue 312,132 330,448 363,376 375,212 305,038 281,378 275,471 8.67%
PBT 9,935 -2,299 -4,842 -5,033 -12,795 -8,512 -5,765 -
Tax -225 1,297 1,327 1,487 1,890 -251 -152 29.85%
NP 9,710 -1,002 -3,515 -3,546 -10,905 -8,763 -5,917 -
-
NP to SH 9,710 -1,002 -3,515 -3,546 -10,905 -8,763 -5,917 -
-
Tax Rate 2.26% - - - - - - -
Total Cost 302,422 331,450 366,891 378,758 315,943 290,141 281,388 4.91%
-
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 3,028 3,028 1,521 1,521 - 1,428 2,922 2.40%
Div Payout % 31.19% 0.00% 0.00% 0.00% - 0.00% 0.00% -
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 3.11% -0.30% -0.97% -0.95% -3.57% -3.11% -2.15% -
ROE 9.68% -1.08% -3.60% -3.74% -11.59% -9.18% -6.41% -
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 258.37 273.95 286.88 308.33 252.97 232.86 244.86 3.64%
EPS 8.04 -0.83 -2.77 -2.91 -9.04 -7.25 -5.26 -
DPS 2.51 2.51 1.20 1.25 0.00 1.18 2.60 -2.31%
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 172.29 182.40 200.58 207.11 168.38 155.32 152.06 8.67%
EPS 5.36 -0.55 -1.94 -1.96 -6.02 -4.84 -3.27 -
DPS 1.67 1.67 0.84 0.84 0.00 0.79 1.61 2.46%
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 0.40 0.32 0.31 0.31 0.36 0.37 0.38 3.47%
P/EPS 12.94 -107.14 -31.71 -32.60 -9.95 -11.86 -17.49 -
EY 7.73 -0.93 -3.15 -3.07 -10.05 -8.43 -5.72 -
DY 2.41 2.82 1.36 1.32 0.00 1.37 2.82 -9.93%
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 0.36 0.35 0.31 0.30 0.38 0.39 0.38 -3.53%
P/EPS 11.57 -115.57 -32.43 -31.92 -10.73 -12.41 -17.49 -
EY 8.64 -0.87 -3.08 -3.13 -9.32 -8.06 -5.72 -
DY 2.70 2.62 1.33 1.34 0.00 1.31 2.82 -2.85%
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