[PAOS] QoQ Quarter Result on 31-May-2002 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- -33.76%
YoY- -70.21%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 76,697 79,724 66,551 57,904 83,109 52,728 86,146 -7.47%
PBT 2,063 1,892 1,558 1,336 2,984 2,445 4,750 -42.73%
Tax -350 -250 -170 210 -650 -650 -1,000 -50.43%
NP 1,713 1,642 1,388 1,546 2,334 1,795 3,750 -40.77%
-
NP to SH 1,713 1,642 1,388 1,546 2,334 1,795 3,750 -40.77%
-
Tax Rate 16.97% 13.21% 10.91% -15.72% 21.78% 26.58% 21.05% -
Total Cost 74,984 78,082 65,163 56,358 80,775 50,933 82,396 -6.10%
-
Net Worth 108,570 107,269 107,554 106,182 107,279 105,058 104,400 2.65%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - 1,498 - - - 3,001 - -
Div Payout % - 91.24% - - - 167.22% - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 108,570 107,269 107,554 106,182 107,279 105,058 104,400 2.65%
NOSH 60,316 59,927 60,086 59,922 59,999 60,033 60,000 0.35%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 2.23% 2.06% 2.09% 2.67% 2.81% 3.40% 4.35% -
ROE 1.58% 1.53% 1.29% 1.46% 2.18% 1.71% 3.59% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 127.16 133.04 110.76 96.63 138.52 87.83 143.58 -7.79%
EPS 2.84 2.74 2.31 2.58 3.89 2.99 6.25 -40.98%
DPS 0.00 2.50 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.80 1.79 1.79 1.772 1.788 1.75 1.74 2.29%
Adjusted Per Share Value based on latest NOSH - 59,922
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 42.34 44.01 36.74 31.96 45.88 29.11 47.55 -7.46%
EPS 0.95 0.91 0.77 0.85 1.29 0.99 2.07 -40.58%
DPS 0.00 0.83 0.00 0.00 0.00 1.66 0.00 -
NAPS 0.5993 0.5921 0.5937 0.5861 0.5922 0.5799 0.5763 2.65%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 1.09 1.07 1.13 1.16 1.31 1.24 1.24 -
P/RPS 0.86 0.80 1.02 1.20 0.95 1.41 0.86 0.00%
P/EPS 38.38 39.05 48.92 44.96 33.68 41.47 19.84 55.44%
EY 2.61 2.56 2.04 2.22 2.97 2.41 5.04 -35.59%
DY 0.00 2.34 0.00 0.00 0.00 4.03 0.00 -
P/NAPS 0.61 0.60 0.63 0.65 0.73 0.71 0.71 -9.65%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 30/04/03 29/01/03 30/10/02 30/07/02 29/04/02 29/01/02 30/10/01 -
Price 1.03 1.09 1.10 1.14 1.21 1.29 1.20 -
P/RPS 0.81 0.82 0.99 1.18 0.87 1.47 0.84 -2.40%
P/EPS 36.27 39.78 47.62 44.19 31.11 43.14 19.20 52.99%
EY 2.76 2.51 2.10 2.26 3.21 2.32 5.21 -34.60%
DY 0.00 2.29 0.00 0.00 0.00 3.88 0.00 -
P/NAPS 0.57 0.61 0.61 0.64 0.68 0.74 0.69 -11.99%

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