[PAOS] YoY Quarter Result on 30-Nov-2002 [#2]

Announcement Date
29-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 18.3%
YoY- -8.52%
View:
Show?
Quarter Result
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 50,302 61,811 92,126 79,724 52,728 64,671 0 -100.00%
PBT 358 1,088 2,931 1,892 2,445 4,368 0 -100.00%
Tax 0 -185 -600 -250 -650 -699 0 -
NP 358 903 2,331 1,642 1,795 3,669 0 -100.00%
-
NP to SH 328 903 2,331 1,642 1,795 3,669 0 -100.00%
-
Tax Rate 0.00% 17.00% 20.47% 13.21% 26.58% 16.00% - -
Total Cost 49,944 60,908 89,795 78,082 50,933 61,002 0 -100.00%
-
Net Worth 106,903 110,166 111,115 107,269 105,058 94,722 0 -100.00%
Dividend
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - 1,505 1,509 1,498 3,001 1,498 - -
Div Payout % - 166.67% 64.77% 91.24% 167.22% 40.85% - -
Equity
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 106,903 110,166 111,115 107,269 105,058 94,722 0 -100.00%
NOSH 121,481 60,200 60,388 59,927 60,033 59,950 0 -100.00%
Ratio Analysis
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 0.71% 1.46% 2.53% 2.06% 3.40% 5.67% 0.00% -
ROE 0.31% 0.82% 2.10% 1.53% 1.71% 3.87% 0.00% -
Per Share
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 41.41 102.68 152.56 133.04 87.83 107.87 0.00 -100.00%
EPS 0.27 1.50 3.86 2.74 2.99 6.12 0.00 -100.00%
DPS 0.00 2.50 2.50 2.50 5.00 2.50 0.00 -
NAPS 0.88 1.83 1.84 1.79 1.75 1.58 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,927
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 27.77 34.12 50.85 44.01 29.11 35.70 0.00 -100.00%
EPS 0.18 0.50 1.29 0.91 0.99 2.03 0.00 -100.00%
DPS 0.00 0.83 0.83 0.83 1.66 0.83 0.00 -
NAPS 0.5901 0.6081 0.6133 0.5921 0.5799 0.5229 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 1.00 1.11 1.04 1.07 1.24 1.20 0.00 -
P/RPS 2.42 1.08 0.68 0.80 1.41 1.11 0.00 -100.00%
P/EPS 370.37 74.00 26.94 39.05 41.47 19.61 0.00 -100.00%
EY 0.27 1.35 3.71 2.56 2.41 5.10 0.00 -100.00%
DY 0.00 2.25 2.40 2.34 4.03 2.08 0.00 -
P/NAPS 1.14 0.61 0.57 0.60 0.71 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 25/01/06 28/01/05 30/01/04 29/01/03 29/01/02 18/01/01 - -
Price 1.00 1.18 1.04 1.09 1.29 1.17 0.00 -
P/RPS 2.42 1.15 0.68 0.82 1.47 1.08 0.00 -100.00%
P/EPS 370.37 78.67 26.94 39.78 43.14 19.12 0.00 -100.00%
EY 0.27 1.27 3.71 2.51 2.32 5.23 0.00 -100.00%
DY 0.00 2.12 2.40 2.29 3.88 2.14 0.00 -
P/NAPS 1.14 0.64 0.57 0.61 0.74 0.74 0.00 -100.00%

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