[PAOS] YoY TTM Result on 28-Feb-2006 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2006
Quarter
28-Feb-2006 [#3]
Profit Trend
QoQ- 21.11%
YoY- -74.15%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Revenue 330,448 281,378 267,834 257,537 294,862 454,689 280,876 2.74%
PBT -2,299 -8,512 1,906 3,936 4,534 10,203 6,849 -
Tax 1,297 -251 540 -2,862 -496 -2,293 -1,377 -
NP -1,002 -8,763 2,446 1,074 4,038 7,910 5,472 -
-
NP to SH -1,002 -8,763 2,446 1,044 4,038 7,910 5,472 -
-
Tax Rate - - -28.33% 72.71% 10.94% 22.47% 20.11% -
Total Cost 331,450 290,141 265,388 256,463 290,824 446,779 275,404 3.13%
-
Net Worth 92,881 95,458 106,395 101,835 109,086 112,870 108,570 -2.56%
Dividend
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Div 3,028 1,428 3,008 607 4,527 4,515 4,494 -6.36%
Div Payout % 0.00% 0.00% 123.01% 58.14% 112.11% 57.08% 82.13% -
Equity
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 92,881 95,458 106,395 101,835 109,086 112,870 108,570 -2.56%
NOSH 120,625 120,833 119,545 121,232 121,206 60,358 60,316 12.23%
Ratio Analysis
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
NP Margin -0.30% -3.11% 0.91% 0.42% 1.37% 1.74% 1.95% -
ROE -1.08% -9.18% 2.30% 1.03% 3.70% 7.01% 5.04% -
Per Share
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 273.95 232.86 224.04 212.43 243.27 753.31 465.67 -8.45%
EPS -0.83 -7.25 2.05 0.86 3.33 13.11 9.07 -
DPS 2.51 1.18 2.52 0.50 3.73 7.50 7.50 -16.66%
NAPS 0.77 0.79 0.89 0.84 0.90 1.87 1.80 -13.18%
Adjusted Per Share Value based on latest NOSH - 121,232
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
RPS 182.40 155.32 147.84 142.16 162.76 250.98 155.04 2.74%
EPS -0.55 -4.84 1.35 0.58 2.23 4.37 3.02 -
DPS 1.67 0.79 1.66 0.34 2.50 2.49 2.48 -6.37%
NAPS 0.5127 0.5269 0.5873 0.5621 0.6021 0.623 0.5993 -2.56%
Price Multiplier on Financial Quarter End Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.89 0.86 0.92 0.92 1.07 1.04 1.09 -
P/RPS 0.32 0.37 0.41 0.43 0.44 0.14 0.23 5.65%
P/EPS -107.14 -11.86 44.96 106.83 32.12 7.94 12.01 -
EY -0.93 -8.43 2.22 0.94 3.11 12.60 8.32 -
DY 2.82 1.37 2.74 0.54 3.49 7.21 6.88 -13.80%
P/NAPS 1.16 1.09 1.03 1.10 1.19 0.56 0.61 11.29%
Price Multiplier on Announcement Date
28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 28/02/03 CAGR
Date 29/04/09 29/04/08 27/04/07 28/04/06 28/04/05 29/04/04 30/04/03 -
Price 0.96 0.90 0.93 0.89 1.05 1.12 1.03 -
P/RPS 0.35 0.39 0.42 0.42 0.43 0.15 0.22 8.03%
P/EPS -115.57 -12.41 45.45 103.35 31.52 8.55 11.35 -
EY -0.87 -8.06 2.20 0.97 3.17 11.70 8.81 -
DY 2.62 1.31 2.71 0.56 3.56 6.70 7.28 -15.64%
P/NAPS 1.25 1.14 1.04 1.06 1.17 0.60 0.57 13.96%

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