[PAOS] YoY Cumulative Quarter Result on 30-Nov-2007 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 0.69%
YoY- -701.75%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 93,629 99,262 196,157 137,819 132,670 108,894 139,897 -6.47%
PBT 1,467 1,406 1,430 -6,523 1,753 966 2,320 -7.35%
Tax -250 -560 -563 0 -669 0 -357 -5.76%
NP 1,217 846 867 -6,523 1,084 966 1,963 -7.65%
-
NP to SH 1,217 846 867 -6,523 1,084 851 1,963 -7.65%
-
Tax Rate 17.04% 39.83% 39.37% - 38.16% 0.00% 15.39% -
Total Cost 92,412 98,416 195,290 144,342 131,586 107,928 137,934 -6.45%
-
Net Worth 97,600 99,102 92,720 99,052 107,918 106,982 110,532 -2.05%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div 1,506 1,510 1,505 - - - 1,510 -0.04%
Div Payout % 123.76% 178.57% 173.61% - - - 76.92% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 97,600 99,102 92,720 99,052 107,918 106,982 110,532 -2.05%
NOSH 120,495 120,857 120,416 120,796 120,444 121,571 60,400 12.19%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 1.30% 0.85% 0.44% -4.73% 0.82% 0.89% 1.40% -
ROE 1.25% 0.85% 0.94% -6.59% 1.00% 0.80% 1.78% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 77.70 82.13 162.90 114.09 110.15 89.57 231.62 -16.63%
EPS 1.01 0.70 0.72 -5.40 0.90 0.70 3.25 -17.69%
DPS 1.25 1.25 1.25 0.00 0.00 0.00 2.50 -10.90%
NAPS 0.81 0.82 0.77 0.82 0.896 0.88 1.83 -12.69%
Adjusted Per Share Value based on latest NOSH - 112,500
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 51.68 54.79 108.28 76.07 73.23 60.11 77.22 -6.47%
EPS 0.67 0.47 0.48 -3.60 0.60 0.47 1.08 -7.64%
DPS 0.83 0.83 0.83 0.00 0.00 0.00 0.83 0.00%
NAPS 0.5387 0.547 0.5118 0.5468 0.5957 0.5905 0.6101 -2.05%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.85 0.88 0.88 0.92 0.90 1.00 1.11 -
P/RPS 1.09 1.07 0.54 0.81 0.82 1.12 0.48 14.64%
P/EPS 84.16 125.71 122.22 -17.04 100.00 142.86 34.15 16.21%
EY 1.19 0.80 0.82 -5.87 1.00 0.70 2.93 -13.93%
DY 1.47 1.42 1.42 0.00 0.00 0.00 2.25 -6.84%
P/NAPS 1.05 1.07 1.14 1.12 1.00 1.14 0.61 9.46%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 25/01/06 28/01/05 -
Price 0.71 0.89 0.90 0.92 0.88 1.00 1.18 -
P/RPS 0.91 1.08 0.55 0.81 0.80 1.12 0.51 10.12%
P/EPS 70.30 127.14 125.00 -17.04 97.78 142.86 36.31 11.63%
EY 1.42 0.79 0.80 -5.87 1.02 0.70 2.75 -10.42%
DY 1.76 1.40 1.39 0.00 0.00 0.00 2.12 -3.05%
P/NAPS 0.88 1.09 1.17 1.12 0.98 1.14 0.64 5.44%

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