[PAOS] YoY Quarter Result on 31-May-2004 [#4]

Announcement Date
30-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -18.53%
YoY- -16.09%
View:
Show?
Quarter Result
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 65,538 63,050 97,084 99,097 151,221 57,904 71,229 -1.37%
PBT 331 -274 1,855 1,326 2,268 1,336 7,500 -40.53%
Tax -251 1,110 -2,547 46 -633 210 -2,310 -30.90%
NP 80 836 -692 1,372 1,635 1,546 5,190 -50.09%
-
NP to SH 80 836 -692 1,372 1,635 1,546 5,190 -50.09%
-
Tax Rate 75.83% - 137.30% -3.47% 27.91% -15.72% 30.80% -
Total Cost 65,458 62,214 97,776 97,725 149,586 56,358 66,039 -0.14%
-
Net Worth 100,571 102,985 106,835 109,397 110,001 106,182 101,400 -0.13%
Dividend
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 1,428 1,514 607 3,022 3,005 - 1,500 -0.81%
Div Payout % 1,785.71% 181.16% 0.00% 220.26% 183.82% - 28.90% -
Equity
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 100,571 102,985 106,835 109,397 110,001 106,182 101,400 -0.13%
NOSH 114,285 121,159 121,403 60,440 60,110 59,922 60,000 11.33%
Ratio Analysis
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 0.12% 1.33% -0.71% 1.38% 1.08% 2.67% 7.29% -
ROE 0.08% 0.81% -0.65% 1.25% 1.49% 1.46% 5.12% -
Per Share
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 57.35 52.04 79.97 163.96 251.57 96.63 118.72 -11.41%
EPS 0.07 0.69 -0.57 2.27 2.72 2.58 8.65 -55.17%
DPS 1.25 1.25 0.50 5.00 5.00 0.00 2.50 -10.90%
NAPS 0.88 0.85 0.88 1.81 1.83 1.772 1.69 -10.30%
Adjusted Per Share Value based on latest NOSH - 60,440
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 36.18 34.80 53.59 54.70 83.47 31.96 39.32 -1.37%
EPS 0.04 0.46 -0.38 0.76 0.90 0.85 2.86 -50.89%
DPS 0.79 0.84 0.34 1.67 1.66 0.00 0.83 -0.81%
NAPS 0.5551 0.5685 0.5897 0.6039 0.6072 0.5861 0.5597 -0.13%
Price Multiplier on Financial Quarter End Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 0.88 0.92 1.06 1.05 1.04 1.16 1.17 -
P/RPS 1.53 1.77 1.33 0.64 0.41 1.20 0.99 7.52%
P/EPS 1,257.14 133.33 -185.96 46.26 38.24 44.96 13.53 112.74%
EY 0.08 0.75 -0.54 2.16 2.62 2.22 7.39 -52.95%
DY 1.42 1.36 0.47 4.76 4.81 0.00 2.14 -6.60%
P/NAPS 1.00 1.08 1.20 0.58 0.57 0.65 0.69 6.37%
Price Multiplier on Announcement Date
31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 24/07/07 28/07/06 29/07/05 30/07/04 31/07/03 30/07/02 27/07/01 -
Price 0.88 1.00 1.03 1.10 1.07 1.14 1.23 -
P/RPS 1.53 1.92 1.29 0.67 0.43 1.18 1.04 6.64%
P/EPS 1,257.14 144.93 -180.70 48.46 39.34 44.19 14.22 110.99%
EY 0.08 0.69 -0.55 2.06 2.54 2.26 7.03 -52.55%
DY 1.42 1.25 0.49 4.55 4.67 0.00 2.03 -5.77%
P/NAPS 1.00 1.18 1.17 0.61 0.58 0.64 0.73 5.38%

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