[PAOS] YoY Annualized Quarter Result on 30-Nov-2000 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
18-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- 304.86%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 435,060 292,550 277,748 252,180 0 -100.00%
PBT 11,542 6,900 14,390 17,900 0 -100.00%
Tax -2,360 -840 -3,300 -3,398 0 -100.00%
NP 9,182 6,060 11,090 14,502 0 -100.00%
-
NP to SH 9,182 6,060 11,090 14,502 0 -100.00%
-
Tax Rate 20.45% 12.17% 22.93% 18.98% - -
Total Cost 425,878 286,490 266,658 237,678 0 -100.00%
-
Net Worth 111,004 107,399 105,018 94,760 0 -100.00%
Dividend
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div 3,016 2,999 6,001 2,998 - -100.00%
Div Payout % 32.85% 49.50% 54.11% 20.68% - -
Equity
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 111,004 107,399 105,018 94,760 0 -100.00%
NOSH 60,328 59,999 60,010 59,975 0 -100.00%
Ratio Analysis
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 2.11% 2.07% 3.99% 5.75% 0.00% -
ROE 8.27% 5.64% 10.56% 15.30% 0.00% -
Per Share
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 721.15 487.58 462.83 420.47 0.00 -100.00%
EPS 15.22 10.10 18.48 24.18 0.00 -100.00%
DPS 5.00 5.00 10.00 5.00 0.00 -100.00%
NAPS 1.84 1.79 1.75 1.58 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 59,950
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 240.15 161.48 153.31 139.20 0.00 -100.00%
EPS 5.07 3.35 6.12 8.00 0.00 -100.00%
DPS 1.67 1.66 3.31 1.66 0.00 -100.00%
NAPS 0.6127 0.5928 0.5797 0.5231 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 1.04 1.07 1.24 1.20 0.00 -
P/RPS 0.14 0.22 0.27 0.29 0.00 -100.00%
P/EPS 6.83 10.59 6.71 4.96 0.00 -100.00%
EY 14.63 9.44 14.90 20.15 0.00 -100.00%
DY 4.81 4.67 8.06 4.17 0.00 -100.00%
P/NAPS 0.57 0.60 0.71 0.76 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 30/01/04 29/01/03 29/01/02 18/01/01 - -
Price 1.04 1.09 1.29 1.17 0.00 -
P/RPS 0.14 0.22 0.28 0.28 0.00 -100.00%
P/EPS 6.83 10.79 6.98 4.84 0.00 -100.00%
EY 14.63 9.27 14.33 20.67 0.00 -100.00%
DY 4.81 4.59 7.75 4.27 0.00 -100.00%
P/NAPS 0.57 0.61 0.74 0.74 0.00 -100.00%

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