[PAOS] QoQ 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- 153.95%
YoY- 108.32%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 41,633 57,629 70,882 45,093 66,326 129,831 89,198 -39.80%
PBT 587 819 8,282 223 236 1,194 -3,952 -
Tax -200 -360 368 -30 -160 -403 1,890 -
NP 387 459 8,650 193 76 791 -2,062 -
-
NP to SH 387 459 8,650 193 76 791 -2,062 -
-
Tax Rate 34.07% 43.96% -4.44% 13.45% 67.80% 33.75% - -
Total Cost 41,246 57,170 62,232 44,900 66,250 129,040 91,260 -41.07%
-
Net Worth 99,168 100,255 100,272 92,881 97,533 94,919 94,056 3.58%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - 1,509 - 1,507 - 1,521 - -
Div Payout % - 328.95% - 781.25% - 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 99,168 100,255 100,272 92,881 97,533 94,919 94,056 3.58%
NOSH 120,937 120,789 120,810 120,625 126,666 121,692 120,584 0.19%
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 0.93% 0.80% 12.20% 0.43% 0.11% 0.61% -2.31% -
ROE 0.39% 0.46% 8.63% 0.21% 0.08% 0.83% -2.19% -
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 34.43 47.71 58.67 37.38 52.36 106.69 73.97 -39.91%
EPS 0.32 0.38 7.16 0.16 0.06 0.65 -1.71 -
DPS 0.00 1.25 0.00 1.25 0.00 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 22.98 31.81 39.13 24.89 36.61 71.66 49.24 -39.80%
EPS 0.21 0.25 4.77 0.11 0.04 0.44 -1.14 -
DPS 0.00 0.83 0.00 0.83 0.00 0.84 0.00 -
NAPS 0.5474 0.5534 0.5535 0.5127 0.5384 0.5239 0.5192 3.58%
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 2.56 1.89 1.77 2.38 1.68 0.89 1.22 63.82%
P/EPS 275.00 236.84 14.53 556.25 1,466.67 146.15 -52.63 -
EY 0.36 0.42 6.88 0.18 0.07 0.68 -1.90 -
DY 0.00 1.39 0.00 1.40 0.00 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 2.59 1.84 1.59 2.57 1.72 0.87 1.31 57.46%
P/EPS 278.13 231.58 12.99 600.00 1,500.00 143.08 -56.73 -
EY 0.36 0.43 7.70 0.17 0.07 0.70 -1.76 -
DY 0.00 1.42 0.00 1.30 0.00 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