[PAOS] YoY Quarter Result on 30-Nov-2006 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
30-Nov-2006 [#2]
Profit Trend
QoQ- 11.31%
YoY- 74.09%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Revenue 41,633 66,326 78,162 67,785 50,302 61,811 92,126 -12.38%
PBT 587 236 45 1,012 358 1,088 2,931 -23.49%
Tax -200 -160 0 -441 0 -185 -600 -16.71%
NP 387 76 45 571 358 903 2,331 -25.84%
-
NP to SH 387 76 45 571 328 903 2,331 -25.84%
-
Tax Rate 34.07% 67.80% 0.00% 43.58% 0.00% 17.00% 20.47% -
Total Cost 41,246 66,250 78,117 67,214 49,944 60,908 89,795 -12.15%
-
Net Worth 99,168 97,533 92,250 108,854 106,903 110,166 111,115 -1.87%
Dividend
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Div - - - - - 1,505 1,509 -
Div Payout % - - - - - 166.67% 64.77% -
Equity
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Net Worth 99,168 97,533 92,250 108,854 106,903 110,166 111,115 -1.87%
NOSH 120,937 126,666 112,500 121,489 121,481 60,200 60,388 12.25%
Ratio Analysis
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
NP Margin 0.93% 0.11% 0.06% 0.84% 0.71% 1.46% 2.53% -
ROE 0.39% 0.08% 0.05% 0.52% 0.31% 0.82% 2.10% -
Per Share
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 34.43 52.36 69.48 55.80 41.41 102.68 152.56 -21.95%
EPS 0.32 0.06 0.04 0.47 0.27 1.50 3.86 -33.94%
DPS 0.00 0.00 0.00 0.00 0.00 2.50 2.50 -
NAPS 0.82 0.77 0.82 0.896 0.88 1.83 1.84 -12.59%
Adjusted Per Share Value based on latest NOSH - 121,489
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
RPS 22.98 36.61 43.14 37.42 27.77 34.12 50.85 -12.38%
EPS 0.21 0.04 0.02 0.32 0.18 0.50 1.29 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.83 -
NAPS 0.5474 0.5384 0.5092 0.6009 0.5901 0.6081 0.6133 -1.87%
Price Multiplier on Financial Quarter End Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 28/11/03 -
Price 0.88 0.88 0.92 0.90 1.00 1.11 1.04 -
P/RPS 2.56 1.68 1.32 1.61 2.42 1.08 0.68 24.70%
P/EPS 275.00 1,466.67 2,300.00 191.49 370.37 74.00 26.94 47.23%
EY 0.36 0.07 0.04 0.52 0.27 1.35 3.71 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 2.25 2.40 -
P/NAPS 1.07 1.14 1.12 1.00 1.14 0.61 0.57 11.05%
Price Multiplier on Announcement Date
30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 30/11/03 CAGR
Date 27/01/10 22/01/09 29/01/08 27/02/07 25/01/06 28/01/05 30/01/04 -
Price 0.89 0.90 0.92 0.88 1.00 1.18 1.04 -
P/RPS 2.59 1.72 1.32 1.58 2.42 1.15 0.68 24.94%
P/EPS 278.13 1,500.00 2,300.00 187.23 370.37 78.67 26.94 47.50%
EY 0.36 0.07 0.04 0.53 0.27 1.27 3.71 -32.18%
DY 0.00 0.00 0.00 0.00 0.00 2.12 2.40 -
P/NAPS 1.09 1.17 1.12 0.98 1.14 0.64 0.57 11.39%

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