[PAOS] QoQ TTM Result on 31-May-2005 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -51.11%
YoY- -74.19%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Revenue 257,537 261,846 273,355 292,849 294,862 324,932 355,247 -19.34%
PBT 3,936 3,709 4,439 5,063 4,534 5,810 7,653 -35.88%
Tax -2,862 -2,817 -3,002 -3,089 -496 -791 -1,206 78.19%
NP 1,074 892 1,437 1,974 4,038 5,019 6,447 -69.82%
-
NP to SH 1,044 862 1,437 1,974 4,038 5,019 6,447 -70.38%
-
Tax Rate 72.71% 75.95% 67.63% 61.01% 10.94% 13.61% 15.76% -
Total Cost 256,463 260,954 271,918 290,875 290,824 319,913 348,800 -18.58%
-
Net Worth 101,835 106,903 107,032 106,835 109,086 110,166 109,613 -4.80%
Dividend
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Div 607 607 2,112 2,112 4,527 4,527 4,531 -73.91%
Div Payout % 58.14% 70.42% 146.97% 106.99% 112.11% 90.20% 70.29% -
Equity
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Net Worth 101,835 106,903 107,032 106,835 109,086 110,166 109,613 -4.80%
NOSH 121,232 121,481 121,627 121,403 121,206 60,200 60,227 59.62%
Ratio Analysis
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
NP Margin 0.42% 0.34% 0.53% 0.67% 1.37% 1.54% 1.81% -
ROE 1.03% 0.81% 1.34% 1.85% 3.70% 4.56% 5.88% -
Per Share
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 212.43 215.54 224.75 241.22 243.27 539.75 589.84 -49.47%
EPS 0.86 0.71 1.18 1.63 3.33 8.34 10.70 -81.46%
DPS 0.50 0.50 1.74 1.74 3.73 7.50 7.50 -83.63%
NAPS 0.84 0.88 0.88 0.88 0.90 1.83 1.82 -40.36%
Adjusted Per Share Value based on latest NOSH - 121,403
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
RPS 142.16 144.54 150.89 161.65 162.76 179.36 196.09 -19.34%
EPS 0.58 0.48 0.79 1.09 2.23 2.77 3.56 -70.26%
DPS 0.34 0.34 1.17 1.17 2.50 2.50 2.50 -73.65%
NAPS 0.5621 0.5901 0.5908 0.5897 0.6021 0.6081 0.6051 -4.80%
Price Multiplier on Financial Quarter End Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/02/06 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 -
Price 0.92 1.00 1.04 1.06 1.07 1.11 1.05 -
P/RPS 0.43 0.46 0.46 0.44 0.44 0.21 0.18 78.98%
P/EPS 106.83 140.93 88.03 65.19 32.12 13.31 9.81 393.45%
EY 0.94 0.71 1.14 1.53 3.11 7.51 10.19 -79.67%
DY 0.54 0.50 1.67 1.64 3.49 6.76 7.14 -82.20%
P/NAPS 1.10 1.14 1.18 1.20 1.19 0.61 0.58 53.39%
Price Multiplier on Announcement Date
28/02/06 30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 CAGR
Date 28/04/06 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 29/10/04 -
Price 0.89 1.00 1.00 1.03 1.05 1.18 1.05 -
P/RPS 0.42 0.46 0.44 0.43 0.43 0.22 0.18 76.19%
P/EPS 103.35 140.93 84.64 63.35 31.52 14.15 9.81 382.65%
EY 0.97 0.71 1.18 1.58 3.17 7.07 10.19 -79.24%
DY 0.56 0.50 1.74 1.69 3.56 6.36 7.14 -81.76%
P/NAPS 1.06 1.14 1.14 1.17 1.17 0.64 0.58 49.64%

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