[PAOS] YoY TTM Result on 28-Feb-2007 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -12.8%
YoY- 134.29%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 196,382 330,448 281,378 267,834 257,537 294,862 454,689 -13.05%
PBT 10,066 -2,299 -8,512 1,906 3,936 4,534 10,203 -0.22%
Tax -327 1,297 -251 540 -2,862 -496 -2,293 -27.70%
NP 9,739 -1,002 -8,763 2,446 1,074 4,038 7,910 3.52%
-
NP to SH 9,739 -1,002 -8,763 2,446 1,044 4,038 7,910 3.52%
-
Tax Rate 3.25% - - -28.33% 72.71% 10.94% 22.47% -
Total Cost 186,643 331,450 290,141 265,388 256,463 290,824 446,779 -13.53%
-
Net Worth 100,844 92,881 95,458 106,395 101,835 109,086 112,870 -1.85%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 3,028 3,028 1,428 3,008 607 4,527 4,515 -6.43%
Div Payout % 31.10% 0.00% 0.00% 123.01% 58.14% 112.11% 57.08% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 100,844 92,881 95,458 106,395 101,835 109,086 112,870 -1.85%
NOSH 121,499 120,625 120,833 119,545 121,232 121,206 60,358 12.36%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 4.96% -0.30% -3.11% 0.91% 0.42% 1.37% 1.74% -
ROE 9.66% -1.08% -9.18% 2.30% 1.03% 3.70% 7.01% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 161.63 273.95 232.86 224.04 212.43 243.27 753.31 -22.61%
EPS 8.02 -0.83 -7.25 2.05 0.86 3.33 13.11 -7.86%
DPS 2.50 2.51 1.18 2.52 0.50 3.73 7.50 -16.72%
NAPS 0.83 0.77 0.79 0.89 0.84 0.90 1.87 -12.65%
Adjusted Per Share Value based on latest NOSH - 119,545
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 108.40 182.40 155.32 147.84 142.16 162.76 250.98 -13.05%
EPS 5.38 -0.55 -4.84 1.35 0.58 2.23 4.37 3.52%
DPS 1.67 1.67 0.79 1.66 0.34 2.50 2.49 -6.43%
NAPS 0.5567 0.5127 0.5269 0.5873 0.5621 0.6021 0.623 -1.85%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.98 0.89 0.86 0.92 0.92 1.07 1.04 -
P/RPS 0.61 0.32 0.37 0.41 0.43 0.44 0.14 27.78%
P/EPS 12.23 -107.14 -11.86 44.96 106.83 32.12 7.94 7.46%
EY 8.18 -0.93 -8.43 2.22 0.94 3.11 12.60 -6.94%
DY 2.55 2.82 1.37 2.74 0.54 3.49 7.21 -15.89%
P/NAPS 1.18 1.16 1.09 1.03 1.10 1.19 0.56 13.22%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 29/04/09 29/04/08 27/04/07 28/04/06 28/04/05 29/04/04 -
Price 0.95 0.96 0.90 0.93 0.89 1.05 1.12 -
P/RPS 0.59 0.35 0.39 0.42 0.42 0.43 0.15 25.62%
P/EPS 11.85 -115.57 -12.41 45.45 103.35 31.52 8.55 5.58%
EY 8.44 -0.87 -8.06 2.20 0.97 3.17 11.70 -5.29%
DY 2.63 2.62 1.31 2.71 0.56 3.56 6.70 -14.42%
P/NAPS 1.14 1.25 1.14 1.04 1.06 1.17 0.60 11.28%

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