[PAOS] YoY Quarter Result on 30-Nov-2008 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
22-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
30-Nov-2008 [#2]
Profit Trend
QoQ- -90.39%
YoY- 68.89%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Revenue 67,038 54,273 41,633 66,326 78,162 67,785 50,302 4.90%
PBT 1,122 941 587 236 45 1,012 358 20.96%
Tax -625 -200 -200 -160 0 -441 0 -
NP 497 741 387 76 45 571 358 5.61%
-
NP to SH 497 741 387 76 45 571 328 7.16%
-
Tax Rate 55.70% 21.25% 34.07% 67.80% 0.00% 43.58% 0.00% -
Total Cost 66,541 53,532 41,246 66,250 78,117 67,214 49,944 4.89%
-
Net Worth 99,399 98,395 99,168 97,533 92,250 108,854 106,903 -1.20%
Dividend
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Net Worth 99,399 98,395 99,168 97,533 92,250 108,854 106,903 -1.20%
NOSH 121,219 121,475 120,937 126,666 112,500 121,489 121,481 -0.03%
Ratio Analysis
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
NP Margin 0.74% 1.37% 0.93% 0.11% 0.06% 0.84% 0.71% -
ROE 0.50% 0.75% 0.39% 0.08% 0.05% 0.52% 0.31% -
Per Share
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 55.30 44.68 34.43 52.36 69.48 55.80 41.41 4.93%
EPS 0.41 0.61 0.32 0.06 0.04 0.47 0.27 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.82 0.81 0.82 0.77 0.82 0.896 0.88 -1.16%
Adjusted Per Share Value based on latest NOSH - 126,666
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
RPS 37.00 29.96 22.98 36.61 43.14 37.42 27.77 4.89%
EPS 0.27 0.41 0.21 0.04 0.02 0.32 0.18 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5487 0.5431 0.5474 0.5384 0.5092 0.6009 0.5901 -1.20%
Price Multiplier on Financial Quarter End Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 30/11/11 30/11/10 30/11/09 28/11/08 30/11/07 30/11/06 30/11/05 -
Price 0.54 0.85 0.88 0.88 0.92 0.90 1.00 -
P/RPS 0.98 1.90 2.56 1.68 1.32 1.61 2.42 -13.98%
P/EPS 131.71 139.34 275.00 1,466.67 2,300.00 191.49 370.37 -15.82%
EY 0.76 0.72 0.36 0.07 0.04 0.52 0.27 18.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 1.05 1.07 1.14 1.12 1.00 1.14 -8.70%
Price Multiplier on Announcement Date
30/11/11 30/11/10 30/11/09 30/11/08 30/11/07 30/11/06 30/11/05 CAGR
Date 20/01/12 25/01/11 27/01/10 22/01/09 29/01/08 27/02/07 25/01/06 -
Price 0.55 0.71 0.89 0.90 0.92 0.88 1.00 -
P/RPS 0.99 1.59 2.59 1.72 1.32 1.58 2.42 -13.83%
P/EPS 134.15 116.39 278.13 1,500.00 2,300.00 187.23 370.37 -15.56%
EY 0.75 0.86 0.36 0.07 0.04 0.53 0.27 18.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 1.09 1.17 1.12 0.98 1.14 -8.47%

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