[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2005 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ- 35.81%
YoY- -57.51%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Revenue 108,894 58,592 292,849 195,765 139,897 78,086 402,565 -58.14%
PBT 966 608 5,063 3,208 2,320 1,232 9,261 -77.81%
Tax 0 -85 -3,089 -542 -357 -172 -1,614 -
NP 966 523 1,974 2,666 1,963 1,060 7,647 -74.79%
-
NP to SH 851 523 1,974 2,666 1,963 1,060 7,647 -76.83%
-
Tax Rate 0.00% 13.98% 61.01% 16.90% 15.39% 13.96% 17.43% -
Total Cost 107,928 58,069 290,875 193,099 137,934 77,026 394,918 -57.85%
-
Net Worth 106,982 107,032 105,921 108,570 110,532 109,613 109,242 -1.38%
Dividend
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Div - - 2,106 3,015 1,510 - 4,526 -
Div Payout % - - 106.71% 113.12% 76.92% - 59.19% -
Equity
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Net Worth 106,982 107,032 105,921 108,570 110,532 109,613 109,242 -1.38%
NOSH 121,571 121,627 120,365 120,633 60,400 60,227 60,355 59.42%
Ratio Analysis
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
NP Margin 0.89% 0.89% 0.67% 1.36% 1.40% 1.36% 1.90% -
ROE 0.80% 0.49% 1.86% 2.46% 1.78% 0.97% 7.00% -
Per Share
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 89.57 48.17 243.30 162.28 231.62 129.65 666.99 -73.74%
EPS 0.70 0.43 1.64 2.21 3.25 1.76 12.67 -85.46%
DPS 0.00 0.00 1.75 2.50 2.50 0.00 7.50 -
NAPS 0.88 0.88 0.88 0.90 1.83 1.82 1.81 -38.14%
Adjusted Per Share Value based on latest NOSH - 121,206
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
RPS 60.11 32.34 161.65 108.06 77.22 43.10 222.21 -58.13%
EPS 0.47 0.29 1.09 1.47 1.08 0.59 4.22 -76.82%
DPS 0.00 0.00 1.16 1.66 0.83 0.00 2.50 -
NAPS 0.5905 0.5908 0.5847 0.5993 0.6101 0.6051 0.603 -1.38%
Price Multiplier on Financial Quarter End Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 30/11/05 30/08/05 31/05/05 28/02/05 30/11/04 30/08/04 31/05/04 -
Price 1.00 1.04 1.06 1.07 1.11 1.05 1.05 -
P/RPS 1.12 2.16 0.44 0.66 0.48 0.81 0.16 265.49%
P/EPS 142.86 241.86 64.63 48.42 34.15 59.66 8.29 566.01%
EY 0.70 0.41 1.55 2.07 2.93 1.68 12.07 -84.99%
DY 0.00 0.00 1.65 2.34 2.25 0.00 7.14 -
P/NAPS 1.14 1.18 1.20 1.19 0.61 0.58 0.58 56.84%
Price Multiplier on Announcement Date
30/11/05 31/08/05 31/05/05 28/02/05 30/11/04 31/08/04 31/05/04 CAGR
Date 25/01/06 28/10/05 29/07/05 28/04/05 28/01/05 29/10/04 30/07/04 -
Price 1.00 1.00 1.03 1.05 1.18 1.05 1.10 -
P/RPS 1.12 2.08 0.42 0.65 0.51 0.81 0.16 265.49%
P/EPS 142.86 232.56 62.80 47.51 36.31 59.66 8.68 545.93%
EY 0.70 0.43 1.59 2.10 2.75 1.68 11.52 -84.51%
DY 0.00 0.00 1.70 2.38 2.12 0.00 6.82 -
P/NAPS 1.14 1.14 1.17 1.17 0.64 0.58 0.61 51.66%

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