[PAOS] QoQ Cumulative 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- 0.69%
YoY- -701.75%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 129,831 305,038 215,840 137,819 59,657 270,322 204,784 -26.09%
PBT 1,194 -12,795 -8,843 -6,523 -6,568 2,511 2,180 -32.93%
Tax -403 1,890 0 0 0 -821 -570 -20.55%
NP 791 -10,905 -8,843 -6,523 -6,568 1,690 1,610 -37.60%
-
NP to SH 791 -10,905 -8,843 -6,523 -6,568 1,690 1,610 -37.60%
-
Tax Rate 33.75% - - - - 32.70% 26.15% -
Total Cost 129,040 315,943 224,683 144,342 66,225 268,632 203,174 -26.01%
-
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 1,521 - - - - 3,017 1,513 0.35%
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 0.83% -11.58% -9.27% -6.59% -6.63% 1.59% 1.49% -
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 106.69 252.59 178.67 114.09 49.41 223.94 169.17 -26.35%
EPS 0.65 -9.03 -7.32 -5.40 -5.44 1.40 1.33 -37.82%
DPS 1.25 0.00 0.00 0.00 0.00 2.50 1.25 0.00%
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 71.66 168.38 119.14 76.07 32.93 149.21 113.04 -26.10%
EPS 0.44 -6.02 -4.88 -3.60 -3.63 0.93 0.89 -37.34%
DPS 0.84 0.00 0.00 0.00 0.00 1.67 0.84 0.00%
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 0.89 0.36 0.48 0.81 1.74 0.39 0.54 39.31%
P/EPS 146.15 -9.97 -11.75 -17.04 -15.81 62.86 69.17 64.28%
EY 0.68 -10.03 -8.51 -5.87 -6.33 1.59 1.45 -39.49%
DY 1.32 0.00 0.00 0.00 0.00 2.84 1.36 -1.96%
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 0.87 0.38 0.50 0.81 1.84 0.39 0.55 35.57%
P/EPS 143.08 -10.74 -12.30 -17.04 -16.73 62.86 69.92 60.83%
EY 0.70 -9.31 -8.13 -5.87 -5.98 1.59 1.43 -37.75%
DY 1.34 0.00 0.00 0.00 0.00 2.84 1.34 0.00%
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