[PAOS] YoY Annualized Quarter Result on 28-Feb-2005 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- -9.46%
YoY- -57.51%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 287,786 273,045 213,937 261,020 404,624 297,296 295,977 -0.46%
PBT -11,790 2,906 2,774 4,277 10,580 7,350 13,570 -
Tax 0 -760 -460 -722 -2,213 -1,026 -3,066 -
NP -11,790 2,146 2,314 3,554 8,366 6,324 10,504 -
-
NP to SH -11,790 2,146 2,314 3,554 8,366 6,324 10,504 -
-
Tax Rate - 26.15% 16.58% 16.88% 20.92% 13.96% 22.59% -
Total Cost 299,577 270,898 211,622 257,465 396,257 290,972 285,473 0.80%
-
Net Worth 95,436 107,736 101,266 108,570 112,829 108,618 107,280 -1.92%
Dividend
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - 2,017 - 4,021 2,011 2,011 3,999 -
Div Payout % - 93.98% - 113.12% 24.04% 31.81% 38.08% -
Equity
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 95,436 107,736 101,266 108,570 112,829 108,618 107,280 -1.92%
NOSH 120,806 121,052 120,555 120,633 60,336 60,343 60,000 12.35%
Ratio Analysis
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin -4.10% 0.79% 1.08% 1.36% 2.07% 2.13% 3.55% -
ROE -12.35% 1.99% 2.29% 3.27% 7.42% 5.82% 9.79% -
Per Share
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 238.22 225.56 177.46 216.37 670.61 492.67 493.30 -11.41%
EPS -9.76 1.77 1.92 2.95 13.87 10.48 17.51 -
DPS 0.00 1.67 0.00 3.33 3.33 3.33 6.67 -
NAPS 0.79 0.89 0.84 0.90 1.87 1.80 1.788 -12.71%
Adjusted Per Share Value based on latest NOSH - 121,206
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 158.85 150.72 118.09 144.08 223.35 164.10 163.38 -0.46%
EPS -6.51 1.18 1.28 1.96 4.62 3.49 5.80 -
DPS 0.00 1.11 0.00 2.22 1.11 1.11 2.21 -
NAPS 0.5268 0.5947 0.559 0.5993 0.6228 0.5996 0.5922 -1.92%
Price Multiplier on Financial Quarter End Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 0.86 0.92 0.92 1.07 1.04 1.09 1.31 -
P/RPS 0.36 0.41 0.52 0.49 0.16 0.22 0.27 4.90%
P/EPS -8.81 51.88 47.92 36.31 7.50 10.40 7.48 -
EY -11.35 1.93 2.09 2.75 13.33 9.61 13.36 -
DY 0.00 1.81 0.00 3.12 3.21 3.06 5.09 -
P/NAPS 1.09 1.03 1.10 1.19 0.56 0.61 0.73 6.90%
Price Multiplier on Announcement Date
29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 29/04/08 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 29/04/02 -
Price 0.90 0.93 0.89 1.05 1.12 1.03 1.21 -
P/RPS 0.38 0.41 0.50 0.49 0.17 0.21 0.25 7.22%
P/EPS -9.22 52.44 46.35 35.63 8.08 9.83 6.91 -
EY -10.84 1.91 2.16 2.81 12.38 10.17 14.47 -
DY 0.00 1.79 0.00 3.17 2.98 3.24 5.51 -
P/NAPS 1.14 1.04 1.06 1.17 0.60 0.57 0.68 8.98%

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