[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2006 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
31-Aug-2006 [#1]
Profit Trend
QoQ- -80.05%
YoY- -1.91%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Revenue 270,322 204,784 132,670 64,885 223,503 160,453 108,894 83.43%
PBT 2,511 2,180 1,753 741 1,807 2,081 966 89.16%
Tax -821 -570 -669 -228 765 -345 0 -
NP 1,690 1,610 1,084 513 2,572 1,736 966 45.24%
-
NP to SH 1,690 1,610 1,084 513 2,572 1,736 851 58.05%
-
Tax Rate 32.70% 26.15% 38.16% 30.77% -42.34% 16.58% 0.00% -
Total Cost 268,632 203,174 131,586 64,372 220,931 158,717 107,928 83.76%
-
Net Worth 106,228 107,736 107,918 10,907,357 107,468 101,266 106,982 -0.47%
Dividend
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Div 3,017 1,513 - - 1,509 - - -
Div Payout % 178.57% 93.98% - - 58.69% - - -
Equity
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Net Worth 106,228 107,736 107,918 10,907,357 107,468 101,266 106,982 -0.47%
NOSH 120,714 121,052 120,444 122,142 120,751 120,555 121,571 -0.47%
Ratio Analysis
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
NP Margin 0.63% 0.79% 0.82% 0.79% 1.15% 1.08% 0.89% -
ROE 1.59% 1.49% 1.00% 0.00% 2.39% 1.71% 0.80% -
Per Share
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 223.94 169.17 110.15 53.12 185.09 133.09 89.57 84.31%
EPS 1.40 1.33 0.90 0.42 2.13 1.44 0.70 58.80%
DPS 2.50 1.25 0.00 0.00 1.25 0.00 0.00 -
NAPS 0.88 0.89 0.896 89.30 0.89 0.84 0.88 0.00%
Adjusted Per Share Value based on latest NOSH - 122,142
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
RPS 149.21 113.04 73.23 35.82 123.37 88.57 60.11 83.43%
EPS 0.93 0.89 0.60 0.28 1.42 0.96 0.47 57.67%
DPS 1.67 0.84 0.00 0.00 0.83 0.00 0.00 -
NAPS 0.5864 0.5947 0.5957 60.2071 0.5932 0.559 0.5905 -0.46%
Price Multiplier on Financial Quarter End Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.88 0.92 0.90 0.96 0.92 0.92 1.00 -
P/RPS 0.39 0.54 0.82 1.81 0.50 0.69 1.12 -50.53%
P/EPS 62.86 69.17 100.00 228.57 43.19 63.89 142.86 -42.17%
EY 1.59 1.45 1.00 0.44 2.32 1.57 0.70 72.88%
DY 2.84 1.36 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 1.00 1.03 1.00 0.01 1.03 1.10 1.14 -8.37%
Price Multiplier on Announcement Date
31/05/07 28/02/07 30/11/06 31/08/06 31/05/06 28/02/06 30/11/05 CAGR
Date 24/07/07 27/04/07 27/02/07 30/10/06 28/07/06 28/04/06 25/01/06 -
Price 0.88 0.93 0.88 0.97 1.00 0.89 1.00 -
P/RPS 0.39 0.55 0.80 1.83 0.54 0.67 1.12 -50.53%
P/EPS 62.86 69.92 97.78 230.95 46.95 61.81 142.86 -42.17%
EY 1.59 1.43 1.02 0.43 2.13 1.62 0.70 72.88%
DY 2.84 1.34 0.00 0.00 1.25 0.00 0.00 -
P/NAPS 1.00 1.04 0.98 0.01 1.12 1.06 1.14 -8.37%

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