[PAOS] YoY TTM Result on 31-May-2005 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -51.11%
YoY- -74.19%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 305,038 270,322 223,503 292,849 402,565 374,193 279,887 1.44%
PBT -12,795 2,511 1,807 5,063 9,261 7,781 11,515 -
Tax 1,890 -821 795 -3,089 -1,614 -1,403 -2,907 -
NP -10,905 1,690 2,602 1,974 7,647 6,378 8,608 -
-
NP to SH -10,905 1,690 2,572 1,974 7,647 6,378 8,608 -
-
Tax Rate - 32.70% -44.00% 61.01% 17.43% 18.03% 25.25% -
Total Cost 315,943 268,632 220,901 290,875 394,918 367,815 271,279 2.57%
-
Net Worth 94,056 100,571 102,985 106,835 109,397 110,001 59,922 7.79%
Dividend
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div - 2,922 1,514 2,112 4,531 4,503 5,997 -
Div Payout % - 172.95% 58.88% 106.99% 59.26% 70.61% 69.68% -
Equity
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 94,056 100,571 102,985 106,835 109,397 110,001 59,922 7.79%
NOSH 120,584 114,285 121,159 121,403 60,440 60,110 59,922 12.34%
Ratio Analysis
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin -3.57% 0.63% 1.16% 0.67% 1.90% 1.70% 3.08% -
ROE -11.59% 1.68% 2.50% 1.85% 6.99% 5.80% 14.37% -
Per Share
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 252.97 236.53 184.47 241.22 666.05 622.51 467.08 -9.70%
EPS -9.04 1.48 2.12 1.63 12.65 10.61 14.37 -
DPS 0.00 2.56 1.25 1.74 7.50 7.50 10.00 -
NAPS 0.78 0.88 0.85 0.88 1.81 1.83 1.00 -4.05%
Adjusted Per Share Value based on latest NOSH - 121,403
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 168.38 149.21 123.37 161.65 222.21 206.55 154.49 1.44%
EPS -6.02 0.93 1.42 1.09 4.22 3.52 4.75 -
DPS 0.00 1.61 0.84 1.17 2.50 2.49 3.31 -
NAPS 0.5192 0.5551 0.5685 0.5897 0.6039 0.6072 0.3308 7.79%
Price Multiplier on Financial Quarter End Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 30/05/08 31/05/07 31/05/06 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 0.90 0.88 0.92 1.06 1.05 1.04 1.16 -
P/RPS 0.36 0.37 0.50 0.44 0.16 0.17 0.25 6.25%
P/EPS -9.95 59.51 43.34 65.19 8.30 9.80 8.08 -
EY -10.05 1.68 2.31 1.53 12.05 10.20 12.38 -
DY 0.00 2.91 1.36 1.64 7.14 7.21 8.62 -
P/NAPS 1.15 1.00 1.08 1.20 0.58 0.57 1.16 -0.14%
Price Multiplier on Announcement Date
31/05/08 31/05/07 31/05/06 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/07/08 24/07/07 28/07/06 29/07/05 30/07/04 31/07/03 30/07/02 -
Price 0.97 0.88 1.00 1.03 1.10 1.07 1.14 -
P/RPS 0.38 0.37 0.54 0.43 0.17 0.17 0.24 7.95%
P/EPS -10.73 59.51 47.11 63.35 8.69 10.08 7.94 -
EY -9.32 1.68 2.12 1.58 11.50 9.92 12.60 -
DY 0.00 2.91 1.25 1.69 6.82 7.01 8.77 -
P/NAPS 1.24 1.00 1.18 1.17 0.61 0.58 1.14 1.40%

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