[PAOS] YoY Quarter Result on 31-May-2006 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
31-May-2006 [#4]
Profit Trend
QoQ- -5.54%
YoY- 220.81%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Revenue 70,882 89,198 65,538 63,050 97,084 99,097 151,221 -11.85%
PBT 8,282 -3,952 331 -274 1,855 1,326 2,268 24.06%
Tax 368 1,890 -251 1,110 -2,547 46 -633 -
NP 8,650 -2,062 80 836 -692 1,372 1,635 31.96%
-
NP to SH 8,650 -2,062 80 836 -692 1,372 1,635 31.96%
-
Tax Rate -4.44% - 75.83% - 137.30% -3.47% 27.91% -
Total Cost 62,232 91,260 65,458 62,214 97,776 97,725 149,586 -13.58%
-
Net Worth 100,272 94,056 100,571 102,985 106,835 109,397 110,001 -1.53%
Dividend
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Div - - 1,428 1,514 607 3,022 3,005 -
Div Payout % - - 1,785.71% 181.16% 0.00% 220.26% 183.82% -
Equity
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 100,272 94,056 100,571 102,985 106,835 109,397 110,001 -1.53%
NOSH 120,810 120,584 114,285 121,159 121,403 60,440 60,110 12.32%
Ratio Analysis
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 12.20% -2.31% 0.12% 1.33% -0.71% 1.38% 1.08% -
ROE 8.63% -2.19% 0.08% 0.81% -0.65% 1.25% 1.49% -
Per Share
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 58.67 73.97 57.35 52.04 79.97 163.96 251.57 -21.52%
EPS 7.16 -1.71 0.07 0.69 -0.57 2.27 2.72 17.48%
DPS 0.00 0.00 1.25 1.25 0.50 5.00 5.00 -
NAPS 0.83 0.78 0.88 0.85 0.88 1.81 1.83 -12.33%
Adjusted Per Share Value based on latest NOSH - 121,159
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
RPS 39.13 49.24 36.18 34.80 53.59 54.70 83.47 -11.85%
EPS 4.77 -1.14 0.04 0.46 -0.38 0.76 0.90 32.00%
DPS 0.00 0.00 0.79 0.84 0.34 1.67 1.66 -
NAPS 0.5535 0.5192 0.5551 0.5685 0.5897 0.6039 0.6072 -1.53%
Price Multiplier on Financial Quarter End Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 29/05/09 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 -
Price 1.04 0.90 0.88 0.92 1.06 1.05 1.04 -
P/RPS 1.77 1.22 1.53 1.77 1.33 0.64 0.41 27.57%
P/EPS 14.53 -52.63 1,257.14 133.33 -185.96 46.26 38.24 -14.88%
EY 6.88 -1.90 0.08 0.75 -0.54 2.16 2.62 17.44%
DY 0.00 0.00 1.42 1.36 0.47 4.76 4.81 -
P/NAPS 1.25 1.15 1.00 1.08 1.20 0.58 0.57 13.96%
Price Multiplier on Announcement Date
31/05/09 31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 CAGR
Date 30/07/09 29/07/08 24/07/07 28/07/06 29/07/05 30/07/04 31/07/03 -
Price 0.93 0.97 0.88 1.00 1.03 1.10 1.07 -
P/RPS 1.59 1.31 1.53 1.92 1.29 0.67 0.43 24.32%
P/EPS 12.99 -56.73 1,257.14 144.93 -180.70 48.46 39.34 -16.84%
EY 7.70 -1.76 0.08 0.69 -0.55 2.06 2.54 20.28%
DY 0.00 0.00 1.42 1.25 0.49 4.55 4.67 -
P/NAPS 1.12 1.24 1.00 1.18 1.17 0.61 0.58 11.58%

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