[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2009 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 22.26%
YoY- 111.99%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 99,262 57,629 312,132 241,250 196,157 129,831 305,038 -52.65%
PBT 1,406 819 9,935 1,653 1,430 1,194 -12,795 -
Tax -560 -360 -225 -593 -563 -403 1,890 -
NP 846 459 9,710 1,060 867 791 -10,905 -
-
NP to SH 846 459 9,710 1,060 867 791 -10,905 -
-
Tax Rate 39.83% 43.96% 2.26% 35.87% 39.37% 33.75% - -
Total Cost 98,416 57,170 302,422 240,190 195,290 129,040 315,943 -54.01%
-
Net Worth 99,102 100,255 100,240 92,749 92,720 94,919 94,196 3.43%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 1,510 1,509 3,019 3,011 1,505 1,521 - -
Div Payout % 178.57% 328.95% 31.09% 284.09% 173.61% 192.31% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 99,102 100,255 100,240 92,749 92,720 94,919 94,196 3.43%
NOSH 120,857 120,789 120,771 120,454 120,416 121,692 120,764 0.05%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 0.85% 0.80% 3.11% 0.44% 0.44% 0.61% -3.57% -
ROE 0.85% 0.46% 9.69% 1.14% 0.94% 0.83% -11.58% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 82.13 47.71 258.45 200.28 162.90 106.69 252.59 -52.68%
EPS 0.70 0.38 8.04 0.88 0.72 0.65 -9.03 -
DPS 1.25 1.25 2.50 2.50 1.25 1.25 0.00 -
NAPS 0.82 0.83 0.83 0.77 0.77 0.78 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 120,625
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 54.79 31.81 172.29 133.17 108.28 71.66 168.38 -52.65%
EPS 0.47 0.25 5.36 0.59 0.48 0.44 -6.02 -
DPS 0.83 0.83 1.67 1.66 0.83 0.84 0.00 -
NAPS 0.547 0.5534 0.5533 0.512 0.5118 0.5239 0.5199 3.44%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.88 0.90 1.04 0.89 0.88 0.95 0.90 -
P/RPS 1.07 1.89 0.40 0.44 0.54 0.89 0.36 106.58%
P/EPS 125.71 236.84 12.94 101.14 122.22 146.15 -9.97 -
EY 0.80 0.42 7.73 0.99 0.82 0.68 -10.03 -
DY 1.42 1.39 2.40 2.81 1.42 1.32 0.00 -
P/NAPS 1.07 1.08 1.25 1.16 1.14 1.22 1.15 -4.68%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 27/01/10 28/10/09 30/07/09 29/04/09 22/01/09 29/10/08 29/07/08 -
Price 0.89 0.88 0.93 0.96 0.90 0.93 0.97 -
P/RPS 1.08 1.84 0.36 0.48 0.55 0.87 0.38 100.51%
P/EPS 127.14 231.58 11.57 109.09 125.00 143.08 -10.74 -
EY 0.79 0.43 8.65 0.92 0.80 0.70 -9.31 -
DY 1.40 1.42 2.69 2.60 1.39 1.34 0.00 -
P/NAPS 1.09 1.06 1.12 1.25 1.17 1.19 1.24 -8.22%

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