[PAOS] QoQ TTM Result on 29-Feb-2008 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
29-Feb-2008 [#3]
Profit Trend
QoQ- -48.1%
YoY- -458.26%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 363,376 375,212 305,038 281,378 275,471 265,094 270,322 21.73%
PBT -4,842 -5,033 -12,795 -8,512 -5,765 -4,798 2,511 -
Tax 1,327 1,487 1,890 -251 -152 -593 -821 -
NP -3,515 -3,546 -10,905 -8,763 -5,917 -5,391 1,690 -
-
NP to SH -3,515 -3,546 -10,905 -8,763 -5,917 -5,391 1,690 -
-
Tax Rate - - - - - - 32.70% -
Total Cost 366,891 378,758 315,943 290,141 281,388 270,485 268,632 23.02%
-
Net Worth 97,533 94,919 94,056 95,458 92,250 99,002 100,571 -2.01%
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div 1,521 1,521 - 1,428 2,922 2,922 2,922 -35.21%
Div Payout % 0.00% 0.00% - 0.00% 0.00% 0.00% 172.95% -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 97,533 94,919 94,056 95,458 92,250 99,002 100,571 -2.01%
NOSH 126,666 121,692 120,584 120,833 112,500 120,735 114,285 7.07%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin -0.97% -0.95% -3.57% -3.11% -2.15% -2.03% 0.63% -
ROE -3.60% -3.74% -11.59% -9.18% -6.41% -5.45% 1.68% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 286.88 308.33 252.97 232.86 244.86 219.57 236.53 13.69%
EPS -2.77 -2.91 -9.04 -7.25 -5.26 -4.47 1.48 -
DPS 1.20 1.25 0.00 1.18 2.60 2.42 2.56 -39.57%
NAPS 0.77 0.78 0.78 0.79 0.82 0.82 0.88 -8.49%
Adjusted Per Share Value based on latest NOSH - 120,833
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 200.58 207.11 168.38 155.32 152.06 146.33 149.21 21.73%
EPS -1.94 -1.96 -6.02 -4.84 -3.27 -2.98 0.93 -
DPS 0.84 0.84 0.00 0.79 1.61 1.61 1.61 -35.11%
NAPS 0.5384 0.5239 0.5192 0.5269 0.5092 0.5465 0.5551 -2.01%
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 31/08/07 31/05/07 -
Price 0.88 0.95 0.90 0.86 0.92 0.86 0.88 -
P/RPS 0.31 0.31 0.36 0.37 0.38 0.39 0.37 -11.09%
P/EPS -31.71 -32.60 -9.95 -11.86 -17.49 -19.26 59.51 -
EY -3.15 -3.07 -10.05 -8.43 -5.72 -5.19 1.68 -
DY 1.36 1.32 0.00 1.37 2.82 2.82 2.91 -39.69%
P/NAPS 1.14 1.22 1.15 1.09 1.12 1.05 1.00 9.10%
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 22/01/09 29/10/08 29/07/08 29/04/08 29/01/08 30/10/07 24/07/07 -
Price 0.90 0.93 0.97 0.90 0.92 0.91 0.88 -
P/RPS 0.31 0.30 0.38 0.39 0.38 0.41 0.37 -11.09%
P/EPS -32.43 -31.92 -10.73 -12.41 -17.49 -20.38 59.51 -
EY -3.08 -3.13 -9.32 -8.06 -5.72 -4.91 1.68 -
DY 1.33 1.34 0.00 1.31 2.82 2.66 2.91 -40.58%
P/NAPS 1.17 1.19 1.24 1.14 1.12 1.11 1.00 11.00%

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