[PAOS] YoY Quarter Result on 31-May-2010 [#4]

Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2010
Quarter
31-May-2010 [#4]
Profit Trend
QoQ- -96.3%
YoY- -99.9%
View:
Show?
Quarter Result
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Revenue 57,224 66,483 74,980 18,123 70,882 89,198 65,538 -2.23%
PBT 1,727 -357 2,395 110 8,282 -3,952 331 31.66%
Tax -1,234 79 -1,202 -101 368 1,890 -251 30.36%
NP 493 -278 1,193 9 8,650 -2,062 80 35.36%
-
NP to SH 493 -278 1,193 9 8,650 -2,062 80 35.36%
-
Tax Rate 71.45% - 50.19% 91.82% -4.44% - 75.83% -
Total Cost 56,731 66,761 73,787 18,114 62,232 91,260 65,458 -2.35%
-
Net Worth 99,802 97,904 98,814 72,900 100,272 94,056 100,571 -0.12%
Dividend
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Div - - - - - - 1,428 -
Div Payout % - - - - - - 1,785.71% -
Equity
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Net Worth 99,802 97,904 98,814 72,900 100,272 94,056 100,571 -0.12%
NOSH 120,243 120,869 120,505 90,000 120,810 120,584 114,285 0.84%
Ratio Analysis
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
NP Margin 0.86% -0.42% 1.59% 0.05% 12.20% -2.31% 0.12% -
ROE 0.49% -0.28% 1.21% 0.01% 8.63% -2.19% 0.08% -
Per Share
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 47.59 55.00 62.22 20.14 58.67 73.97 57.35 -3.05%
EPS 0.41 -0.23 0.99 0.01 7.16 -1.71 0.07 34.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.25 -
NAPS 0.83 0.81 0.82 0.81 0.83 0.78 0.88 -0.96%
Adjusted Per Share Value based on latest NOSH - 90,000
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
RPS 31.59 36.70 41.39 10.00 39.13 49.24 36.18 -2.23%
EPS 0.27 -0.15 0.66 0.00 4.77 -1.14 0.04 37.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.79 -
NAPS 0.5509 0.5404 0.5454 0.4024 0.5535 0.5192 0.5551 -0.12%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 30/05/08 31/05/07 -
Price 0.605 0.60 0.70 0.87 1.04 0.90 0.88 -
P/RPS 1.27 1.09 1.13 4.32 1.77 1.22 1.53 -3.05%
P/EPS 147.56 -260.87 70.71 8,700.00 14.53 -52.63 1,257.14 -30.00%
EY 0.68 -0.38 1.41 0.01 6.88 -1.90 0.08 42.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.73 0.74 0.85 1.07 1.25 1.15 1.00 -5.10%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 31/05/08 31/05/07 CAGR
Date 29/07/13 31/07/12 29/07/11 29/07/10 30/07/09 29/07/08 24/07/07 -
Price 0.60 0.53 0.75 0.82 0.93 0.97 0.88 -
P/RPS 1.26 0.96 1.21 4.07 1.59 1.31 1.53 -3.18%
P/EPS 146.34 -230.43 75.76 8,200.00 12.99 -56.73 1,257.14 -30.10%
EY 0.68 -0.43 1.32 0.01 7.70 -1.76 0.08 42.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
P/NAPS 0.72 0.65 0.91 1.01 1.12 1.24 1.00 -5.32%

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