[PAOS] YoY Cumulative Quarter Result on 30-Nov-2004 [#2]

Announcement Date
28-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 85.19%
YoY- -57.24%
View:
Show?
Cumulative Result
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 137,819 132,670 108,894 139,897 217,530 146,275 138,874 -0.12%
PBT -6,523 1,753 966 2,320 5,771 3,450 7,195 -
Tax 0 -669 0 -357 -1,180 -420 -1,650 -
NP -6,523 1,084 966 1,963 4,591 3,030 5,545 -
-
NP to SH -6,523 1,084 851 1,963 4,591 3,030 5,545 -
-
Tax Rate - 38.16% 0.00% 15.39% 20.45% 12.17% 22.93% -
Total Cost 144,342 131,586 107,928 137,934 212,939 143,245 133,329 1.33%
-
Net Worth 99,052 107,918 106,982 110,532 111,004 107,399 105,018 -0.96%
Dividend
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - 1,510 1,508 1,499 3,000 -
Div Payout % - - - 76.92% 32.85% 49.50% 54.11% -
Equity
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 99,052 107,918 106,982 110,532 111,004 107,399 105,018 -0.96%
NOSH 120,796 120,444 121,571 60,400 60,328 59,999 60,010 12.36%
Ratio Analysis
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin -4.73% 0.82% 0.89% 1.40% 2.11% 2.07% 3.99% -
ROE -6.59% 1.00% 0.80% 1.78% 4.14% 2.82% 5.28% -
Per Share
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 114.09 110.15 89.57 231.62 360.58 243.79 231.41 -11.11%
EPS -5.40 0.90 0.70 3.25 7.61 5.05 9.24 -
DPS 0.00 0.00 0.00 2.50 2.50 2.50 5.00 -
NAPS 0.82 0.896 0.88 1.83 1.84 1.79 1.75 -11.86%
Adjusted Per Share Value based on latest NOSH - 60,200
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 76.07 73.23 60.11 77.22 120.07 80.74 76.66 -0.12%
EPS -3.60 0.60 0.47 1.08 2.53 1.67 3.06 -
DPS 0.00 0.00 0.00 0.83 0.83 0.83 1.66 -
NAPS 0.5468 0.5957 0.5905 0.6101 0.6127 0.5928 0.5797 -0.96%
Price Multiplier on Financial Quarter End Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 0.92 0.90 1.00 1.11 1.04 1.07 1.24 -
P/RPS 0.81 0.82 1.12 0.48 0.29 0.44 0.54 6.98%
P/EPS -17.04 100.00 142.86 34.15 13.67 21.19 13.42 -
EY -5.87 1.00 0.70 2.93 7.32 4.72 7.45 -
DY 0.00 0.00 0.00 2.25 2.40 2.34 4.03 -
P/NAPS 1.12 1.00 1.14 0.61 0.57 0.60 0.71 7.88%
Price Multiplier on Announcement Date
30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/01/08 27/02/07 25/01/06 28/01/05 30/01/04 29/01/03 29/01/02 -
Price 0.92 0.88 1.00 1.18 1.04 1.09 1.29 -
P/RPS 0.81 0.80 1.12 0.51 0.29 0.45 0.56 6.34%
P/EPS -17.04 97.78 142.86 36.31 13.67 21.58 13.96 -
EY -5.87 1.02 0.70 2.75 7.32 4.63 7.16 -
DY 0.00 0.00 0.00 2.12 2.40 2.29 3.88 -
P/NAPS 1.12 0.98 1.14 0.64 0.57 0.61 0.74 7.14%

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