[PAOS] YoY Quarter Result on 28-Feb-2007 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -7.88%
YoY- -40.56%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 26,238 45,093 78,021 72,114 51,559 55,868 85,938 -17.93%
PBT 378 223 -2,320 427 1,115 888 2,164 -25.22%
Tax -135 -30 0 99 -230 -185 -480 -19.04%
NP 243 193 -2,320 526 885 703 1,684 -27.56%
-
NP to SH 243 193 -2,320 526 885 703 1,684 -27.56%
-
Tax Rate 35.71% 13.45% - -23.19% 20.63% 20.83% 22.18% -
Total Cost 25,995 44,900 80,341 71,588 50,674 55,165 84,254 -17.79%
-
Net Worth 100,844 92,881 95,458 106,395 101,835 109,086 112,870 -1.85%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 1,518 1,507 - 1,494 - - - -
Div Payout % 625.00% 781.25% - 284.09% - - - -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 100,844 92,881 95,458 106,395 101,835 109,086 112,870 -1.85%
NOSH 121,499 120,625 120,833 119,545 121,232 121,206 60,358 12.36%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 0.93% 0.43% -2.97% 0.73% 1.72% 1.26% 1.96% -
ROE 0.24% 0.21% -2.43% 0.49% 0.87% 0.64% 1.49% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 21.60 37.38 64.57 60.32 42.53 46.09 142.38 -26.95%
EPS 0.20 0.16 -1.92 0.44 0.73 0.58 2.79 -35.53%
DPS 1.25 1.25 0.00 1.25 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.79 0.89 0.84 0.90 1.87 -12.65%
Adjusted Per Share Value based on latest NOSH - 119,545
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 14.48 24.89 43.07 39.81 28.46 30.84 47.44 -17.93%
EPS 0.13 0.11 -1.28 0.29 0.49 0.39 0.93 -27.94%
DPS 0.84 0.83 0.00 0.82 0.00 0.00 0.00 -
NAPS 0.5567 0.5127 0.5269 0.5873 0.5621 0.6021 0.623 -1.85%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.98 0.89 0.86 0.92 0.92 1.07 1.04 -
P/RPS 4.54 2.38 1.33 1.53 2.16 2.32 0.73 35.59%
P/EPS 490.00 556.25 -44.79 209.09 126.03 184.48 37.28 53.59%
EY 0.20 0.18 -2.23 0.48 0.79 0.54 2.68 -35.10%
DY 1.28 1.40 0.00 1.36 0.00 0.00 0.00 -
P/NAPS 1.18 1.16 1.09 1.03 1.10 1.19 0.56 13.22%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 29/04/09 29/04/08 27/04/07 28/04/06 28/04/05 29/04/04 -
Price 0.95 0.96 0.90 0.93 0.89 1.05 1.12 -
P/RPS 4.40 2.57 1.39 1.54 2.09 2.28 0.79 33.12%
P/EPS 475.00 600.00 -46.88 211.36 121.92 181.03 40.14 50.92%
EY 0.21 0.17 -2.13 0.47 0.82 0.55 2.49 -33.76%
DY 1.32 1.30 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 1.14 1.25 1.14 1.04 1.06 1.17 0.60 11.28%

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