[PAOS] YoY Quarter Result on 29-Feb-2004 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- -27.76%
YoY- -1.69%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 72,114 51,559 55,868 85,938 76,697 83,109 52,993 5.26%
PBT 427 1,115 888 2,164 2,063 2,984 4,593 -32.68%
Tax 99 -230 -185 -480 -350 -650 -700 -
NP 526 885 703 1,684 1,713 2,334 3,893 -28.35%
-
NP to SH 526 885 703 1,684 1,713 2,334 3,893 -28.35%
-
Tax Rate -23.19% 20.63% 20.83% 22.18% 16.97% 21.78% 15.24% -
Total Cost 71,588 50,674 55,165 84,254 74,984 80,775 49,100 6.48%
-
Net Worth 106,395 101,835 109,086 112,870 108,570 107,279 98,374 1.31%
Dividend
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div 1,494 - - - - - - -
Div Payout % 284.09% - - - - - - -
Equity
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 106,395 101,835 109,086 112,870 108,570 107,279 98,374 1.31%
NOSH 119,545 121,232 121,206 60,358 60,316 59,999 59,984 12.17%
Ratio Analysis
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 0.73% 1.72% 1.26% 1.96% 2.23% 2.81% 7.35% -
ROE 0.49% 0.87% 0.64% 1.49% 1.58% 2.18% 3.96% -
Per Share
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 60.32 42.53 46.09 142.38 127.16 138.52 88.34 -6.15%
EPS 0.44 0.73 0.58 2.79 2.84 3.89 6.49 -36.13%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.84 0.90 1.87 1.80 1.788 1.64 -9.68%
Adjusted Per Share Value based on latest NOSH - 60,358
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 39.81 28.46 30.84 47.44 42.34 45.88 29.25 5.26%
EPS 0.29 0.49 0.39 0.93 0.95 1.29 2.15 -28.37%
DPS 0.82 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5873 0.5621 0.6021 0.623 0.5993 0.5922 0.543 1.31%
Price Multiplier on Financial Quarter End Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.92 0.92 1.07 1.04 1.09 1.31 1.26 -
P/RPS 1.53 2.16 2.32 0.73 0.86 0.95 1.43 1.13%
P/EPS 209.09 126.03 184.48 37.28 38.38 33.68 19.41 48.58%
EY 0.48 0.79 0.54 2.68 2.61 2.97 5.15 -32.65%
DY 1.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.10 1.19 0.56 0.61 0.73 0.77 4.96%
Price Multiplier on Announcement Date
28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 29/04/02 27/04/01 -
Price 0.93 0.89 1.05 1.12 1.03 1.21 1.23 -
P/RPS 1.54 2.09 2.28 0.79 0.81 0.87 1.39 1.72%
P/EPS 211.36 121.92 181.03 40.14 36.27 31.11 18.95 49.44%
EY 0.47 0.82 0.55 2.49 2.76 3.21 5.28 -33.16%
DY 1.34 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.06 1.17 0.60 0.57 0.68 0.75 5.59%

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