[PAOS] YoY Annualized Quarter Result on 31-Aug-2005 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Oct-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-Aug-2005 [#1]
Profit Trend
QoQ- 5.98%
YoY- -50.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Revenue 519,324 238,628 259,540 234,368 312,344 501,616 266,204 11.77%
PBT 4,776 -26,272 2,964 2,432 4,928 11,360 6,232 -4.33%
Tax -1,612 0 -912 -340 -688 -2,320 -680 15.45%
NP 3,164 -26,272 2,052 2,092 4,240 9,040 5,552 -8.93%
-
NP to SH 3,164 -26,272 2,052 2,092 4,240 9,040 5,552 -8.93%
-
Tax Rate 33.75% - 30.77% 13.98% 13.96% 20.42% 10.91% -
Total Cost 516,160 264,900 257,488 232,276 308,104 492,576 260,652 12.04%
-
Net Worth 94,919 99,002 10,907,357 107,032 109,613 108,770 107,554 -2.05%
Dividend
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Div 6,084 - - - - - - -
Div Payout % 192.31% - - - - - - -
Equity
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 94,919 99,002 10,907,357 107,032 109,613 108,770 107,554 -2.05%
NOSH 121,692 120,735 122,142 121,627 60,227 60,427 60,086 12.46%
Ratio Analysis
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 0.61% -11.01% 0.79% 0.89% 1.36% 1.80% 2.09% -
ROE 3.33% -26.54% 0.02% 1.95% 3.87% 8.31% 5.16% -
Per Share
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 426.75 197.65 212.49 192.69 518.61 830.11 443.03 -0.62%
EPS 2.60 -21.76 1.68 1.72 7.04 14.96 9.24 -19.03%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.82 89.30 0.88 1.82 1.80 1.79 -12.91%
Adjusted Per Share Value based on latest NOSH - 121,627
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
RPS 286.66 131.72 143.26 129.37 172.41 276.89 146.94 11.77%
EPS 1.75 -14.50 1.13 1.15 2.34 4.99 3.06 -8.88%
DPS 3.36 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5239 0.5465 60.2071 0.5908 0.6051 0.6004 0.5937 -2.06%
Price Multiplier on Financial Quarter End Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/08/08 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 -
Price 0.95 0.86 0.96 1.04 1.05 1.03 1.13 -
P/RPS 0.22 0.44 0.45 0.54 0.20 0.12 0.26 -2.74%
P/EPS 36.54 -3.95 57.14 60.47 14.91 6.89 12.23 19.99%
EY 2.74 -25.30 1.75 1.65 6.70 14.52 8.18 -16.65%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.05 0.01 1.18 0.58 0.57 0.63 11.63%
Price Multiplier on Announcement Date
31/08/08 31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 CAGR
Date 29/10/08 30/10/07 30/10/06 28/10/05 29/10/04 30/10/03 30/10/02 -
Price 0.93 0.91 0.97 1.00 1.05 1.03 1.10 -
P/RPS 0.22 0.46 0.46 0.52 0.20 0.12 0.25 -2.10%
P/EPS 35.77 -4.18 57.74 58.14 14.91 6.89 11.90 20.11%
EY 2.80 -23.91 1.73 1.72 6.70 14.52 8.40 -16.71%
DY 5.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.01 1.14 0.58 0.57 0.61 11.77%

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