[PAOS] YoY Annualized Quarter Result on 30-Nov-2005 [#2]

Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -18.64%
YoY- -56.65%
View:
Show?
Annualized Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 392,314 275,638 265,340 217,788 279,794 435,060 292,550 5.00%
PBT 2,860 -13,046 3,506 1,932 4,640 11,542 6,900 -13.64%
Tax -1,126 0 -1,338 0 -714 -2,360 -840 5.00%
NP 1,734 -13,046 2,168 1,932 3,926 9,182 6,060 -18.80%
-
NP to SH 1,734 -13,046 2,168 1,702 3,926 9,182 6,060 -18.80%
-
Tax Rate 39.37% - 38.16% 0.00% 15.39% 20.45% 12.17% -
Total Cost 390,580 288,684 263,172 215,856 275,868 425,878 286,490 5.29%
-
Net Worth 92,720 99,052 107,918 106,982 110,532 111,004 107,399 -2.41%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div 3,010 - - - 3,020 3,016 2,999 0.06%
Div Payout % 173.61% - - - 76.92% 32.85% 49.50% -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 92,720 99,052 107,918 106,982 110,532 111,004 107,399 -2.41%
NOSH 120,416 120,796 120,444 121,571 60,400 60,328 59,999 12.29%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 0.44% -4.73% 0.82% 0.89% 1.40% 2.11% 2.07% -
ROE 1.87% -13.17% 2.01% 1.59% 3.55% 8.27% 5.64% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 325.80 228.18 220.30 179.14 463.24 721.15 487.58 -6.49%
EPS 1.44 -10.80 1.80 1.40 6.50 15.22 10.10 -27.70%
DPS 2.50 0.00 0.00 0.00 5.00 5.00 5.00 -10.90%
NAPS 0.77 0.82 0.896 0.88 1.83 1.84 1.79 -13.10%
Adjusted Per Share Value based on latest NOSH - 121,481
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 216.55 152.15 146.46 120.22 154.44 240.15 161.48 5.00%
EPS 0.96 -7.20 1.20 0.94 2.17 5.07 3.35 -18.78%
DPS 1.66 0.00 0.00 0.00 1.67 1.67 1.66 0.00%
NAPS 0.5118 0.5468 0.5957 0.5905 0.6101 0.6127 0.5928 -2.41%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.88 0.92 0.90 1.00 1.11 1.04 1.07 -
P/RPS 0.27 0.40 0.41 0.56 0.24 0.14 0.22 3.46%
P/EPS 61.11 -8.52 50.00 71.43 17.08 6.83 10.59 33.89%
EY 1.64 -11.74 2.00 1.40 5.86 14.63 9.44 -25.28%
DY 2.84 0.00 0.00 0.00 4.50 4.81 4.67 -7.94%
P/NAPS 1.14 1.12 1.00 1.14 0.61 0.57 0.60 11.27%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 29/01/08 27/02/07 25/01/06 28/01/05 30/01/04 29/01/03 -
Price 0.90 0.92 0.88 1.00 1.18 1.04 1.09 -
P/RPS 0.28 0.40 0.40 0.56 0.25 0.14 0.22 4.09%
P/EPS 62.50 -8.52 48.89 71.43 18.15 6.83 10.79 33.97%
EY 1.60 -11.74 2.05 1.40 5.51 14.63 9.27 -25.36%
DY 2.78 0.00 0.00 0.00 4.24 4.81 4.59 -8.01%
P/NAPS 1.17 1.12 0.98 1.14 0.64 0.57 0.61 11.45%

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