[PAOS] YoY Quarter Result on 30-Nov-2003 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 3.14%
YoY- 41.96%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 67,785 50,302 61,811 92,126 79,724 52,728 64,671 0.78%
PBT 1,012 358 1,088 2,931 1,892 2,445 4,368 -21.62%
Tax -441 0 -185 -600 -250 -650 -699 -7.38%
NP 571 358 903 2,331 1,642 1,795 3,669 -26.64%
-
NP to SH 571 328 903 2,331 1,642 1,795 3,669 -26.64%
-
Tax Rate 43.58% 0.00% 17.00% 20.47% 13.21% 26.58% 16.00% -
Total Cost 67,214 49,944 60,908 89,795 78,082 50,933 61,002 1.62%
-
Net Worth 108,854 106,903 110,166 111,115 107,269 105,058 94,722 2.34%
Dividend
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - 1,505 1,509 1,498 3,001 1,498 -
Div Payout % - - 166.67% 64.77% 91.24% 167.22% 40.85% -
Equity
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 108,854 106,903 110,166 111,115 107,269 105,058 94,722 2.34%
NOSH 121,489 121,481 60,200 60,388 59,927 60,033 59,950 12.48%
Ratio Analysis
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 0.84% 0.71% 1.46% 2.53% 2.06% 3.40% 5.67% -
ROE 0.52% 0.31% 0.82% 2.10% 1.53% 1.71% 3.87% -
Per Share
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 55.80 41.41 102.68 152.56 133.04 87.83 107.87 -10.39%
EPS 0.47 0.27 1.50 3.86 2.74 2.99 6.12 -34.79%
DPS 0.00 0.00 2.50 2.50 2.50 5.00 2.50 -
NAPS 0.896 0.88 1.83 1.84 1.79 1.75 1.58 -9.01%
Adjusted Per Share Value based on latest NOSH - 60,388
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 37.42 27.77 34.12 50.85 44.01 29.11 35.70 0.78%
EPS 0.32 0.18 0.50 1.29 0.91 0.99 2.03 -26.49%
DPS 0.00 0.00 0.83 0.83 0.83 1.66 0.83 -
NAPS 0.6009 0.5901 0.6081 0.6133 0.5921 0.5799 0.5229 2.34%
Price Multiplier on Financial Quarter End Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/11/06 30/11/05 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.90 1.00 1.11 1.04 1.07 1.24 1.20 -
P/RPS 1.61 2.42 1.08 0.68 0.80 1.41 1.11 6.39%
P/EPS 191.49 370.37 74.00 26.94 39.05 41.47 19.61 46.17%
EY 0.52 0.27 1.35 3.71 2.56 2.41 5.10 -31.63%
DY 0.00 0.00 2.25 2.40 2.34 4.03 2.08 -
P/NAPS 1.00 1.14 0.61 0.57 0.60 0.71 0.76 4.67%
Price Multiplier on Announcement Date
30/11/06 30/11/05 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 27/02/07 25/01/06 28/01/05 30/01/04 29/01/03 29/01/02 18/01/01 -
Price 0.88 1.00 1.18 1.04 1.09 1.29 1.17 -
P/RPS 1.58 2.42 1.15 0.68 0.82 1.47 1.08 6.54%
P/EPS 187.23 370.37 78.67 26.94 39.78 43.14 19.12 46.24%
EY 0.53 0.27 1.27 3.71 2.51 2.32 5.23 -31.70%
DY 0.00 0.00 2.12 2.40 2.29 3.88 2.14 -
P/NAPS 0.98 1.14 0.64 0.57 0.61 0.74 0.74 4.79%

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