[PAOS] YoY Quarter Result on 30-Nov-2005 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jan-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
30-Nov-2005 [#2]
Profit Trend
QoQ- -37.28%
YoY- -63.68%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Revenue 66,326 78,162 67,785 50,302 61,811 92,126 79,724 -3.01%
PBT 236 45 1,012 358 1,088 2,931 1,892 -29.29%
Tax -160 0 -441 0 -185 -600 -250 -7.16%
NP 76 45 571 358 903 2,331 1,642 -40.05%
-
NP to SH 76 45 571 328 903 2,331 1,642 -40.05%
-
Tax Rate 67.80% 0.00% 43.58% 0.00% 17.00% 20.47% 13.21% -
Total Cost 66,250 78,117 67,214 49,944 60,908 89,795 78,082 -2.69%
-
Net Worth 97,533 92,250 108,854 106,903 110,166 111,115 107,269 -1.57%
Dividend
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - 1,505 1,509 1,498 -
Div Payout % - - - - 166.67% 64.77% 91.24% -
Equity
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 97,533 92,250 108,854 106,903 110,166 111,115 107,269 -1.57%
NOSH 126,666 112,500 121,489 121,481 60,200 60,388 59,927 13.27%
Ratio Analysis
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 0.11% 0.06% 0.84% 0.71% 1.46% 2.53% 2.06% -
ROE 0.08% 0.05% 0.52% 0.31% 0.82% 2.10% 1.53% -
Per Share
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 52.36 69.48 55.80 41.41 102.68 152.56 133.04 -14.38%
EPS 0.06 0.04 0.47 0.27 1.50 3.86 2.74 -47.07%
DPS 0.00 0.00 0.00 0.00 2.50 2.50 2.50 -
NAPS 0.77 0.82 0.896 0.88 1.83 1.84 1.79 -13.10%
Adjusted Per Share Value based on latest NOSH - 121,481
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
RPS 36.61 43.14 37.42 27.77 34.12 50.85 44.01 -3.01%
EPS 0.04 0.02 0.32 0.18 0.50 1.29 0.91 -40.56%
DPS 0.00 0.00 0.00 0.00 0.83 0.83 0.83 -
NAPS 0.5384 0.5092 0.6009 0.5901 0.6081 0.6133 0.5921 -1.57%
Price Multiplier on Financial Quarter End Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 -
Price 0.88 0.92 0.90 1.00 1.11 1.04 1.07 -
P/RPS 1.68 1.32 1.61 2.42 1.08 0.68 0.80 13.14%
P/EPS 1,466.67 2,300.00 191.49 370.37 74.00 26.94 39.05 82.89%
EY 0.07 0.04 0.52 0.27 1.35 3.71 2.56 -45.08%
DY 0.00 0.00 0.00 0.00 2.25 2.40 2.34 -
P/NAPS 1.14 1.12 1.00 1.14 0.61 0.57 0.60 11.27%
Price Multiplier on Announcement Date
30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 CAGR
Date 22/01/09 29/01/08 27/02/07 25/01/06 28/01/05 30/01/04 29/01/03 -
Price 0.90 0.92 0.88 1.00 1.18 1.04 1.09 -
P/RPS 1.72 1.32 1.58 2.42 1.15 0.68 0.82 13.12%
P/EPS 1,500.00 2,300.00 187.23 370.37 78.67 26.94 39.78 83.01%
EY 0.07 0.04 0.53 0.27 1.27 3.71 2.51 -44.90%
DY 0.00 0.00 0.00 0.00 2.12 2.40 2.29 -
P/NAPS 1.17 1.12 0.98 1.14 0.64 0.57 0.61 11.45%

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