[PAOS] YoY Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 41.76%
YoY- 62.82%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 259,540 234,368 312,344 501,616 266,204 344,584 61,419 27.13%
PBT 2,964 2,432 4,928 11,360 6,232 19,000 4,582 -6.99%
Tax -912 -340 -688 -2,320 -680 -4,000 -1,000 -1.52%
NP 2,052 2,092 4,240 9,040 5,552 15,000 3,582 -8.86%
-
NP to SH 2,052 2,092 4,240 9,040 5,552 15,000 3,582 -8.86%
-
Tax Rate 30.77% 13.98% 13.96% 20.42% 10.91% 21.05% 21.82% -
Total Cost 257,488 232,276 308,104 492,576 260,652 329,584 57,837 28.24%
-
Net Worth 10,907,357 107,032 109,613 108,770 107,554 104,400 91,200 121.88%
Dividend
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 10,907,357 107,032 109,613 108,770 107,554 104,400 91,200 121.88%
NOSH 122,142 121,627 60,227 60,427 60,086 60,000 60,000 12.57%
Ratio Analysis
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 0.79% 0.89% 1.36% 1.80% 2.09% 4.35% 5.83% -
ROE 0.02% 1.95% 3.87% 8.31% 5.16% 14.37% 3.93% -
Per Share
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 212.49 192.69 518.61 830.11 443.03 574.31 102.37 12.93%
EPS 1.68 1.72 7.04 14.96 9.24 25.00 5.97 -19.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 89.30 0.88 1.82 1.80 1.79 1.74 1.52 97.10%
Adjusted Per Share Value based on latest NOSH - 60,427
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 143.26 129.37 172.41 276.89 146.94 190.21 33.90 27.13%
EPS 1.13 1.15 2.34 4.99 3.06 8.28 1.98 -8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 60.2071 0.5908 0.6051 0.6004 0.5937 0.5763 0.5034 121.88%
Price Multiplier on Financial Quarter End Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.96 1.04 1.05 1.03 1.13 1.24 1.28 -
P/RPS 0.45 0.54 0.20 0.12 0.26 0.22 1.25 -15.65%
P/EPS 57.14 60.47 14.91 6.89 12.23 4.96 21.44 17.73%
EY 1.75 1.65 6.70 14.52 8.18 20.16 4.66 -15.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.18 0.58 0.57 0.63 0.71 0.84 -52.19%
Price Multiplier on Announcement Date
31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/10/06 28/10/05 29/10/04 30/10/03 30/10/02 30/10/01 30/10/00 -
Price 0.97 1.00 1.05 1.03 1.10 1.20 1.20 -
P/RPS 0.46 0.52 0.20 0.12 0.25 0.21 1.17 -14.40%
P/EPS 57.74 58.14 14.91 6.89 11.90 4.80 20.10 19.21%
EY 1.73 1.72 6.70 14.52 8.40 20.83 4.98 -16.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.01 1.14 0.58 0.57 0.61 0.69 0.79 -51.70%

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