[PAOS] YoY Annualized Quarter Result on 28-Feb-2007 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Apr-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2007
Quarter
28-Feb-2007 [#3]
Profit Trend
QoQ- -0.98%
YoY- -7.26%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Revenue 167,333 321,666 287,786 273,045 213,937 261,020 404,624 -13.67%
PBT 2,378 2,204 -11,790 2,906 2,774 4,277 10,580 -22.01%
Tax -926 -790 0 -760 -460 -722 -2,213 -13.50%
NP 1,452 1,413 -11,790 2,146 2,314 3,554 8,366 -25.30%
-
NP to SH 1,452 1,413 -11,790 2,146 2,314 3,554 8,366 -25.30%
-
Tax Rate 38.94% 35.84% - 26.15% 16.58% 16.88% 20.92% -
Total Cost 165,881 320,253 299,577 270,898 211,622 257,465 396,257 -13.50%
-
Net Worth 100,430 92,749 95,436 107,736 101,266 108,570 112,829 -1.92%
Dividend
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Div 4,033 4,015 - 2,017 - 4,021 2,011 12.29%
Div Payout % 277.78% 284.09% - 93.98% - 113.12% 24.04% -
Equity
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Net Worth 100,430 92,749 95,436 107,736 101,266 108,570 112,829 -1.92%
NOSH 121,000 120,454 120,806 121,052 120,555 120,633 60,336 12.29%
Ratio Analysis
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
NP Margin 0.87% 0.44% -4.10% 0.79% 1.08% 1.36% 2.07% -
ROE 1.45% 1.52% -12.35% 1.99% 2.29% 3.27% 7.42% -
Per Share
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 138.29 267.04 238.22 225.56 177.46 216.37 670.61 -23.12%
EPS 1.20 1.17 -9.76 1.77 1.92 2.95 13.87 -33.48%
DPS 3.33 3.33 0.00 1.67 0.00 3.33 3.33 0.00%
NAPS 0.83 0.77 0.79 0.89 0.84 0.90 1.87 -12.65%
Adjusted Per Share Value based on latest NOSH - 119,545
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
RPS 92.37 177.56 158.85 150.72 118.09 144.08 223.35 -13.67%
EPS 0.80 0.78 -6.51 1.18 1.28 1.96 4.62 -25.33%
DPS 2.23 2.22 0.00 1.11 0.00 2.22 1.11 12.32%
NAPS 0.5544 0.512 0.5268 0.5947 0.559 0.5993 0.6228 -1.91%
Price Multiplier on Financial Quarter End Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.98 0.89 0.86 0.92 0.92 1.07 1.04 -
P/RPS 0.71 0.33 0.36 0.41 0.52 0.49 0.16 28.17%
P/EPS 81.67 75.85 -8.81 51.88 47.92 36.31 7.50 48.85%
EY 1.22 1.32 -11.35 1.93 2.09 2.75 13.33 -32.85%
DY 3.40 3.75 0.00 1.81 0.00 3.12 3.21 0.96%
P/NAPS 1.18 1.16 1.09 1.03 1.10 1.19 0.56 13.22%
Price Multiplier on Announcement Date
28/02/10 28/02/09 29/02/08 28/02/07 28/02/06 28/02/05 29/02/04 CAGR
Date 29/04/10 29/04/09 29/04/08 27/04/07 28/04/06 28/04/05 29/04/04 -
Price 0.95 0.96 0.90 0.93 0.89 1.05 1.12 -
P/RPS 0.69 0.36 0.38 0.41 0.50 0.49 0.17 26.28%
P/EPS 79.17 81.82 -9.22 52.44 46.35 35.63 8.08 46.25%
EY 1.26 1.22 -10.84 1.91 2.16 2.81 12.38 -31.65%
DY 3.51 3.47 0.00 1.79 0.00 3.17 2.98 2.76%
P/NAPS 1.14 1.25 1.14 1.04 1.06 1.17 0.60 11.28%

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