[PAOS] QoQ Annualized Quarter Result on 30-Nov-2008 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -45.2%
YoY- 113.29%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 230,516 312,132 321,666 392,314 519,324 305,038 287,786 -13.71%
PBT 3,276 9,935 2,204 2,860 4,776 -12,795 -11,790 -
Tax -1,440 -225 -790 -1,126 -1,612 1,890 0 -
NP 1,836 9,710 1,413 1,734 3,164 -10,905 -11,790 -
-
NP to SH 1,836 9,710 1,413 1,734 3,164 -10,905 -11,790 -
-
Tax Rate 43.96% 2.26% 35.84% 39.37% 33.75% - - -
Total Cost 228,680 302,422 320,253 390,580 516,160 315,943 299,577 -16.43%
-
Net Worth 100,255 100,240 92,749 92,720 94,919 94,196 95,436 3.32%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div 6,039 3,019 4,015 3,010 6,084 - - -
Div Payout % 328.95% 31.09% 284.09% 173.61% 192.31% - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 100,255 100,240 92,749 92,720 94,919 94,196 95,436 3.32%
NOSH 120,789 120,771 120,454 120,416 121,692 120,764 120,806 -0.00%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 0.80% 3.11% 0.44% 0.44% 0.61% -3.57% -4.10% -
ROE 1.83% 9.69% 1.52% 1.87% 3.33% -11.58% -12.35% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 190.84 258.45 267.04 325.80 426.75 252.59 238.22 -13.70%
EPS 1.52 8.04 1.17 1.44 2.60 -9.03 -9.76 -
DPS 5.00 2.50 3.33 2.50 5.00 0.00 0.00 -
NAPS 0.83 0.83 0.77 0.77 0.78 0.78 0.79 3.33%
Adjusted Per Share Value based on latest NOSH - 126,666
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 127.24 172.29 177.56 216.55 286.66 168.38 158.85 -13.71%
EPS 1.01 5.36 0.78 0.96 1.75 -6.02 -6.51 -
DPS 3.33 1.67 2.22 1.66 3.36 0.00 0.00 -
NAPS 0.5534 0.5533 0.512 0.5118 0.5239 0.5199 0.5268 3.32%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.90 1.04 0.89 0.88 0.95 0.90 0.86 -
P/RPS 0.47 0.40 0.33 0.27 0.22 0.36 0.36 19.39%
P/EPS 59.21 12.94 75.85 61.11 36.54 -9.97 -8.81 -
EY 1.69 7.73 1.32 1.64 2.74 -10.03 -11.35 -
DY 5.56 2.40 3.75 2.84 5.26 0.00 0.00 -
P/NAPS 1.08 1.25 1.16 1.14 1.22 1.15 1.09 -0.61%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/10/09 30/07/09 29/04/09 22/01/09 29/10/08 29/07/08 29/04/08 -
Price 0.88 0.93 0.96 0.90 0.93 0.97 0.90 -
P/RPS 0.46 0.36 0.36 0.28 0.22 0.38 0.38 13.54%
P/EPS 57.89 11.57 81.82 62.50 35.77 -10.74 -9.22 -
EY 1.73 8.65 1.22 1.60 2.80 -9.31 -10.84 -
DY 5.68 2.69 3.47 2.78 5.38 0.00 0.00 -
P/NAPS 1.06 1.12 1.25 1.17 1.19 1.24 1.14 -4.72%

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