[PAOS] YoY Quarter Result on 31-Aug-2004 [#1]

Announcement Date
29-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- -22.74%
YoY- -53.1%
View:
Show?
Quarter Result
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 59,657 64,885 58,592 78,086 125,404 66,551 86,146 -5.93%
PBT -6,568 741 608 1,232 2,840 1,558 4,750 -
Tax 0 -228 -85 -172 -580 -170 -1,000 -
NP -6,568 513 523 1,060 2,260 1,388 3,750 -
-
NP to SH -6,568 513 523 1,060 2,260 1,388 3,750 -
-
Tax Rate - 30.77% 13.98% 13.96% 20.42% 10.91% 21.05% -
Total Cost 66,225 64,372 58,069 77,026 123,144 65,163 82,396 -3.57%
-
Net Worth 99,002 10,907,357 107,032 109,613 108,770 107,554 104,400 -0.88%
Dividend
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 99,002 10,907,357 107,032 109,613 108,770 107,554 104,400 -0.88%
NOSH 120,735 122,142 121,627 60,227 60,427 60,086 60,000 12.35%
Ratio Analysis
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin -11.01% 0.79% 0.89% 1.36% 1.80% 2.09% 4.35% -
ROE -6.63% 0.00% 0.49% 0.97% 2.08% 1.29% 3.59% -
Per Share
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 49.41 53.12 48.17 129.65 207.53 110.76 143.58 -16.28%
EPS -5.44 0.42 0.43 1.76 3.74 2.31 6.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 89.30 0.88 1.82 1.80 1.79 1.74 -11.77%
Adjusted Per Share Value based on latest NOSH - 60,227
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 32.93 35.82 32.34 43.10 69.22 36.74 47.55 -5.93%
EPS -3.63 0.28 0.29 0.59 1.25 0.77 2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5465 60.2071 0.5908 0.6051 0.6004 0.5937 0.5763 -0.88%
Price Multiplier on Financial Quarter End Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 31/08/07 30/08/06 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 0.86 0.96 1.04 1.05 1.03 1.13 1.24 -
P/RPS 1.74 1.81 2.16 0.81 0.50 1.02 0.86 12.45%
P/EPS -15.81 228.57 241.86 59.66 27.54 48.92 19.84 -
EY -6.33 0.44 0.41 1.68 3.63 2.04 5.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.01 1.18 0.58 0.57 0.63 0.71 6.73%
Price Multiplier on Announcement Date
31/08/07 31/08/06 31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 30/10/07 30/10/06 28/10/05 29/10/04 30/10/03 30/10/02 30/10/01 -
Price 0.91 0.97 1.00 1.05 1.03 1.10 1.20 -
P/RPS 1.84 1.83 2.08 0.81 0.50 0.99 0.84 13.95%
P/EPS -16.73 230.95 232.56 59.66 27.54 47.62 19.20 -
EY -5.98 0.43 0.43 1.68 3.63 2.10 5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.01 1.14 0.58 0.57 0.61 0.69 8.24%

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