[PAOS] YoY Quarter Result on 30-Nov-2009 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
30-Nov-2009 [#2]
Profit Trend
QoQ- -15.69%
YoY- 409.21%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Revenue 75,492 67,038 54,273 41,633 66,326 78,162 67,785 1.80%
PBT 1,995 1,122 941 587 236 45 1,012 11.96%
Tax -445 -625 -200 -200 -160 0 -441 0.15%
NP 1,550 497 741 387 76 45 571 18.09%
-
NP to SH 1,550 497 741 387 76 45 571 18.09%
-
Tax Rate 22.31% 55.70% 21.25% 34.07% 67.80% 0.00% 43.58% -
Total Cost 73,942 66,541 53,532 41,246 66,250 78,117 67,214 1.60%
-
Net Worth 100,507 99,399 98,395 99,168 97,533 92,250 108,854 -1.31%
Dividend
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Net Worth 100,507 99,399 98,395 99,168 97,533 92,250 108,854 -1.31%
NOSH 121,093 121,219 121,475 120,937 126,666 112,500 121,489 -0.05%
Ratio Analysis
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
NP Margin 2.05% 0.74% 1.37% 0.93% 0.11% 0.06% 0.84% -
ROE 1.54% 0.50% 0.75% 0.39% 0.08% 0.05% 0.52% -
Per Share
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 62.34 55.30 44.68 34.43 52.36 69.48 55.80 1.86%
EPS 1.28 0.41 0.61 0.32 0.06 0.04 0.47 18.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.81 0.82 0.77 0.82 0.896 -1.26%
Adjusted Per Share Value based on latest NOSH - 120,937
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
RPS 41.67 37.00 29.96 22.98 36.61 43.14 37.42 1.80%
EPS 0.86 0.27 0.41 0.21 0.04 0.02 0.32 17.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5548 0.5487 0.5431 0.5474 0.5384 0.5092 0.6009 -1.32%
Price Multiplier on Financial Quarter End Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 -
Price 0.55 0.54 0.85 0.88 0.88 0.92 0.90 -
P/RPS 0.88 0.98 1.90 2.56 1.68 1.32 1.61 -9.56%
P/EPS 42.97 131.71 139.34 275.00 1,466.67 2,300.00 191.49 -22.02%
EY 2.33 0.76 0.72 0.36 0.07 0.04 0.52 28.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.66 1.05 1.07 1.14 1.12 1.00 -6.68%
Price Multiplier on Announcement Date
30/11/12 30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 CAGR
Date 29/01/13 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 -
Price 0.60 0.55 0.71 0.89 0.90 0.92 0.88 -
P/RPS 0.96 0.99 1.59 2.59 1.72 1.32 1.58 -7.96%
P/EPS 46.88 134.15 116.39 278.13 1,500.00 2,300.00 187.23 -20.59%
EY 2.13 0.75 0.86 0.36 0.07 0.04 0.53 26.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.88 1.09 1.17 1.12 0.98 -5.00%

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