[PAOS] QoQ Quarter Result on 30-Nov-2001 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- -52.13%
YoY- -51.08%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 66,551 57,904 83,109 52,728 86,146 71,229 52,993 16.35%
PBT 1,558 1,336 2,984 2,445 4,750 7,500 4,593 -51.26%
Tax -170 210 -650 -650 -1,000 -2,310 -700 -60.97%
NP 1,388 1,546 2,334 1,795 3,750 5,190 3,893 -49.62%
-
NP to SH 1,388 1,546 2,334 1,795 3,750 5,190 3,893 -49.62%
-
Tax Rate 10.91% -15.72% 21.78% 26.58% 21.05% 30.80% 15.24% -
Total Cost 65,163 56,358 80,775 50,933 82,396 66,039 49,100 20.70%
-
Net Worth 107,554 106,182 107,279 105,058 104,400 101,400 98,374 6.11%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - 3,001 - 1,500 - -
Div Payout % - - - 167.22% - 28.90% - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 107,554 106,182 107,279 105,058 104,400 101,400 98,374 6.11%
NOSH 60,086 59,922 59,999 60,033 60,000 60,000 59,984 0.11%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 2.09% 2.67% 2.81% 3.40% 4.35% 7.29% 7.35% -
ROE 1.29% 1.46% 2.18% 1.71% 3.59% 5.12% 3.96% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 110.76 96.63 138.52 87.83 143.58 118.72 88.34 16.22%
EPS 2.31 2.58 3.89 2.99 6.25 8.65 6.49 -49.68%
DPS 0.00 0.00 0.00 5.00 0.00 2.50 0.00 -
NAPS 1.79 1.772 1.788 1.75 1.74 1.69 1.64 5.99%
Adjusted Per Share Value based on latest NOSH - 60,033
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 36.74 31.96 45.88 29.11 47.55 39.32 29.25 16.36%
EPS 0.77 0.85 1.29 0.99 2.07 2.86 2.15 -49.47%
DPS 0.00 0.00 0.00 1.66 0.00 0.83 0.00 -
NAPS 0.5937 0.5861 0.5922 0.5799 0.5763 0.5597 0.543 6.11%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 1.13 1.16 1.31 1.24 1.24 1.17 1.26 -
P/RPS 1.02 1.20 0.95 1.41 0.86 0.99 1.43 -20.11%
P/EPS 48.92 44.96 33.68 41.47 19.84 13.53 19.41 84.88%
EY 2.04 2.22 2.97 2.41 5.04 7.39 5.15 -45.97%
DY 0.00 0.00 0.00 4.03 0.00 2.14 0.00 -
P/NAPS 0.63 0.65 0.73 0.71 0.71 0.69 0.77 -12.48%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/10/02 30/07/02 29/04/02 29/01/02 30/10/01 27/07/01 27/04/01 -
Price 1.10 1.14 1.21 1.29 1.20 1.23 1.23 -
P/RPS 0.99 1.18 0.87 1.47 0.84 1.04 1.39 -20.19%
P/EPS 47.62 44.19 31.11 43.14 19.20 14.22 18.95 84.52%
EY 2.10 2.26 3.21 2.32 5.21 7.03 5.28 -45.82%
DY 0.00 0.00 0.00 3.88 0.00 2.03 0.00 -
P/NAPS 0.61 0.64 0.68 0.74 0.69 0.73 0.75 -12.83%

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