[PAOS] YoY Quarter Result on 30-Nov-2007 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2008
Quarter
30-Nov-2007 [#2]
Profit Trend
QoQ- 100.69%
YoY- -92.12%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Revenue 54,273 41,633 66,326 78,162 67,785 50,302 61,811 -2.14%
PBT 941 587 236 45 1,012 358 1,088 -2.38%
Tax -200 -200 -160 0 -441 0 -185 1.30%
NP 741 387 76 45 571 358 903 -3.24%
-
NP to SH 741 387 76 45 571 328 903 -3.24%
-
Tax Rate 21.25% 34.07% 67.80% 0.00% 43.58% 0.00% 17.00% -
Total Cost 53,532 41,246 66,250 78,117 67,214 49,944 60,908 -2.12%
-
Net Worth 98,395 99,168 97,533 92,250 108,854 106,903 110,166 -1.86%
Dividend
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Div - - - - - - 1,505 -
Div Payout % - - - - - - 166.67% -
Equity
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Net Worth 98,395 99,168 97,533 92,250 108,854 106,903 110,166 -1.86%
NOSH 121,475 120,937 126,666 112,500 121,489 121,481 60,200 12.40%
Ratio Analysis
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
NP Margin 1.37% 0.93% 0.11% 0.06% 0.84% 0.71% 1.46% -
ROE 0.75% 0.39% 0.08% 0.05% 0.52% 0.31% 0.82% -
Per Share
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 44.68 34.43 52.36 69.48 55.80 41.41 102.68 -12.94%
EPS 0.61 0.32 0.06 0.04 0.47 0.27 1.50 -13.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
NAPS 0.81 0.82 0.77 0.82 0.896 0.88 1.83 -12.69%
Adjusted Per Share Value based on latest NOSH - 112,500
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
RPS 29.96 22.98 36.61 43.14 37.42 27.77 34.12 -2.14%
EPS 0.41 0.21 0.04 0.02 0.32 0.18 0.50 -3.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.83 -
NAPS 0.5431 0.5474 0.5384 0.5092 0.6009 0.5901 0.6081 -1.86%
Price Multiplier on Financial Quarter End Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 30/11/04 -
Price 0.85 0.88 0.88 0.92 0.90 1.00 1.11 -
P/RPS 1.90 2.56 1.68 1.32 1.61 2.42 1.08 9.86%
P/EPS 139.34 275.00 1,466.67 2,300.00 191.49 370.37 74.00 11.11%
EY 0.72 0.36 0.07 0.04 0.52 0.27 1.35 -9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.25 -
P/NAPS 1.05 1.07 1.14 1.12 1.00 1.14 0.61 9.46%
Price Multiplier on Announcement Date
30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 30/11/04 CAGR
Date 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 25/01/06 28/01/05 -
Price 0.71 0.89 0.90 0.92 0.88 1.00 1.18 -
P/RPS 1.59 2.59 1.72 1.32 1.58 2.42 1.15 5.54%
P/EPS 116.39 278.13 1,500.00 2,300.00 187.23 370.37 78.67 6.74%
EY 0.86 0.36 0.07 0.04 0.53 0.27 1.27 -6.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.12 -
P/NAPS 0.88 1.09 1.17 1.12 0.98 1.14 0.64 5.44%

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