[PAOS] QoQ Annualized Quarter Result on 30-Nov-2007 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 50.34%
YoY- -701.75%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 519,324 305,038 287,786 275,638 238,628 270,322 273,045 53.21%
PBT 4,776 -12,795 -11,790 -13,046 -26,272 2,511 2,906 39.05%
Tax -1,612 1,890 0 0 0 -821 -760 64.70%
NP 3,164 -10,905 -11,790 -13,046 -26,272 1,690 2,146 29.38%
-
NP to SH 3,164 -10,905 -11,790 -13,046 -26,272 1,690 2,146 29.38%
-
Tax Rate 33.75% - - - - 32.70% 26.15% -
Total Cost 516,160 315,943 299,577 288,684 264,900 268,632 270,898 53.39%
-
Net Worth 94,919 94,196 95,436 99,052 99,002 106,228 107,736 -8.06%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div 6,084 - - - - 3,017 2,017 108.06%
Div Payout % 192.31% - - - - 178.57% 93.98% -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 94,919 94,196 95,436 99,052 99,002 106,228 107,736 -8.06%
NOSH 121,692 120,764 120,806 120,796 120,735 120,714 121,052 0.35%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 0.61% -3.57% -4.10% -4.73% -11.01% 0.63% 0.79% -
ROE 3.33% -11.58% -12.35% -13.17% -26.54% 1.59% 1.99% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 426.75 252.59 238.22 228.18 197.65 223.94 225.56 52.67%
EPS 2.60 -9.03 -9.76 -10.80 -21.76 1.40 1.77 29.07%
DPS 5.00 0.00 0.00 0.00 0.00 2.50 1.67 107.04%
NAPS 0.78 0.78 0.79 0.82 0.82 0.88 0.89 -8.38%
Adjusted Per Share Value based on latest NOSH - 112,500
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 286.66 168.38 158.85 152.15 131.72 149.21 150.72 53.20%
EPS 1.75 -6.02 -6.51 -7.20 -14.50 0.93 1.18 29.89%
DPS 3.36 0.00 0.00 0.00 0.00 1.67 1.11 108.55%
NAPS 0.5239 0.5199 0.5268 0.5468 0.5465 0.5864 0.5947 -8.06%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 -
Price 0.95 0.90 0.86 0.92 0.86 0.88 0.92 -
P/RPS 0.22 0.36 0.36 0.40 0.44 0.39 0.41 -33.84%
P/EPS 36.54 -9.97 -8.81 -8.52 -3.95 62.86 51.88 -20.75%
EY 2.74 -10.03 -11.35 -11.74 -25.30 1.59 1.93 26.18%
DY 5.26 0.00 0.00 0.00 0.00 2.84 1.81 102.98%
P/NAPS 1.22 1.15 1.09 1.12 1.05 1.00 1.03 11.89%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/10/08 29/07/08 29/04/08 29/01/08 30/10/07 24/07/07 27/04/07 -
Price 0.93 0.97 0.90 0.92 0.91 0.88 0.93 -
P/RPS 0.22 0.38 0.38 0.40 0.46 0.39 0.41 -33.84%
P/EPS 35.77 -10.74 -9.22 -8.52 -4.18 62.86 52.44 -22.42%
EY 2.80 -9.31 -10.84 -11.74 -23.91 1.59 1.91 28.89%
DY 5.38 0.00 0.00 0.00 0.00 2.84 1.79 107.57%
P/NAPS 1.19 1.24 1.14 1.12 1.11 1.00 1.04 9.35%

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