[PAOS] QoQ Cumulative Quarter Result on 30-Nov-2003 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 103.14%
YoY- 51.52%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 78,086 402,565 303,468 217,530 125,404 374,193 222,972 -50.15%
PBT 1,232 9,261 7,935 5,771 2,840 7,780 5,513 -63.00%
Tax -172 -1,614 -1,660 -1,180 -580 -1,403 -770 -63.01%
NP 1,060 7,647 6,275 4,591 2,260 6,377 4,743 -63.00%
-
NP to SH 1,060 7,647 6,275 4,591 2,260 6,377 4,743 -63.00%
-
Tax Rate 13.96% 17.43% 20.92% 20.45% 20.42% 18.03% 13.97% -
Total Cost 77,026 394,918 297,193 212,939 123,144 367,816 218,229 -49.89%
-
Net Worth 109,613 109,242 112,829 111,004 108,770 109,989 108,618 0.60%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 4,526 1,508 1,508 - 4,507 1,508 -
Div Payout % - 59.19% 24.04% 32.85% - 70.69% 31.81% -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 109,613 109,242 112,829 111,004 108,770 109,989 108,618 0.60%
NOSH 60,227 60,355 60,336 60,328 60,427 60,103 60,343 -0.12%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 1.36% 1.90% 2.07% 2.11% 1.80% 1.70% 2.13% -
ROE 0.97% 7.00% 5.56% 4.14% 2.08% 5.80% 4.37% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 129.65 666.99 502.96 360.58 207.53 622.58 369.50 -50.09%
EPS 1.76 12.67 10.40 7.61 3.74 10.61 7.86 -62.95%
DPS 0.00 7.50 2.50 2.50 0.00 7.50 2.50 -
NAPS 1.82 1.81 1.87 1.84 1.80 1.83 1.80 0.73%
Adjusted Per Share Value based on latest NOSH - 60,388
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 43.10 222.21 167.51 120.07 69.22 206.55 123.08 -50.16%
EPS 0.59 4.22 3.46 2.53 1.25 3.52 2.62 -62.81%
DPS 0.00 2.50 0.83 0.83 0.00 2.49 0.83 -
NAPS 0.6051 0.603 0.6228 0.6127 0.6004 0.6071 0.5996 0.60%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.05 1.05 1.04 1.04 1.03 1.04 1.09 -
P/RPS 0.81 0.16 0.21 0.29 0.50 0.17 0.29 97.71%
P/EPS 59.66 8.29 10.00 13.67 27.54 9.80 13.87 163.32%
EY 1.68 12.07 10.00 7.32 3.63 10.20 7.21 -61.96%
DY 0.00 7.14 2.40 2.40 0.00 7.21 2.29 -
P/NAPS 0.58 0.58 0.56 0.57 0.57 0.57 0.61 -3.29%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 29/10/04 30/07/04 29/04/04 30/01/04 30/10/03 31/07/03 30/04/03 -
Price 1.05 1.10 1.12 1.04 1.03 1.07 1.03 -
P/RPS 0.81 0.16 0.22 0.29 0.50 0.17 0.28 102.37%
P/EPS 59.66 8.68 10.77 13.67 27.54 10.08 13.10 173.49%
EY 1.68 11.52 9.29 7.32 3.63 9.92 7.63 -63.36%
DY 0.00 6.82 2.23 2.40 0.00 7.01 2.43 -
P/NAPS 0.58 0.61 0.60 0.57 0.57 0.58 0.57 1.16%

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