[PAOS] YoY Cumulative Quarter Result on 31-Aug-2002 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- -85.27%
YoY- -62.99%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Revenue 58,592 78,086 125,404 66,551 86,146 61,419 0 -100.00%
PBT 608 1,232 2,840 1,558 4,750 4,582 0 -100.00%
Tax -85 -172 -580 -170 -1,000 -1,000 0 -100.00%
NP 523 1,060 2,260 1,388 3,750 3,582 0 -100.00%
-
NP to SH 523 1,060 2,260 1,388 3,750 3,582 0 -100.00%
-
Tax Rate 13.98% 13.96% 20.42% 10.91% 21.05% 21.82% - -
Total Cost 58,069 77,026 123,144 65,163 82,396 57,837 0 -100.00%
-
Net Worth 107,032 109,613 108,770 107,554 104,400 91,200 0 -100.00%
Dividend
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Net Worth 107,032 109,613 108,770 107,554 104,400 91,200 0 -100.00%
NOSH 121,627 60,227 60,427 60,086 60,000 60,000 0 -100.00%
Ratio Analysis
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
NP Margin 0.89% 1.36% 1.80% 2.09% 4.35% 5.83% 0.00% -
ROE 0.49% 0.97% 2.08% 1.29% 3.59% 3.93% 0.00% -
Per Share
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 48.17 129.65 207.53 110.76 143.58 102.37 0.00 -100.00%
EPS 0.43 1.76 3.74 2.31 6.25 5.97 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.82 1.80 1.79 1.74 1.52 1.52 0.58%
Adjusted Per Share Value based on latest NOSH - 60,086
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
RPS 32.34 43.10 69.22 36.74 47.55 33.90 0.00 -100.00%
EPS 0.29 0.59 1.25 0.77 2.07 1.98 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5908 0.6051 0.6004 0.5937 0.5763 0.5034 1.52 1.00%
Price Multiplier on Financial Quarter End Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 30/08/05 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 - -
Price 1.04 1.05 1.03 1.13 1.24 1.28 0.00 -
P/RPS 2.16 0.81 0.50 1.02 0.86 1.25 0.00 -100.00%
P/EPS 241.86 59.66 27.54 48.92 19.84 21.44 0.00 -100.00%
EY 0.41 1.68 3.63 2.04 5.04 4.66 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.58 0.57 0.63 0.71 0.84 0.00 -100.00%
Price Multiplier on Announcement Date
31/08/05 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 31/08/99 CAGR
Date 28/10/05 29/10/04 30/10/03 30/10/02 30/10/01 30/10/00 - -
Price 1.00 1.05 1.03 1.10 1.20 1.20 0.00 -
P/RPS 2.08 0.81 0.50 0.99 0.84 1.17 0.00 -100.00%
P/EPS 232.56 59.66 27.54 47.62 19.20 20.10 0.00 -100.00%
EY 0.43 1.68 3.63 2.10 5.21 4.98 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.58 0.57 0.61 0.69 0.79 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