[PAOS] QoQ Annualized Quarter Result on 28-Feb-2014 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- -6.83%
YoY- -7.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 52,346 48,104 169,306 199,805 207,086 225,860 276,415 -66.98%
PBT 554 772 7,090 8,081 8,448 10,268 7,190 -81.86%
Tax -714 -568 -2,494 -2,649 -2,618 -2,920 -2,285 -53.91%
NP -160 204 4,596 5,432 5,830 7,348 4,905 -
-
NP to SH -160 204 4,596 5,432 5,830 7,348 4,905 -
-
Tax Rate 128.88% 73.58% 35.18% 32.78% 30.99% 28.44% 31.78% -
Total Cost 52,506 47,900 164,710 194,373 201,256 218,512 271,510 -66.52%
-
Net Worth 94,857 107,099 101,329 102,756 101,601 101,518 100,274 -3.63%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 2,857 6,375 3,015 4,029 3,023 6,042 3,020 -3.62%
Div Payout % 0.00% 3,125.00% 65.62% 74.18% 51.87% 82.24% 61.58% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 94,857 107,099 101,329 102,756 101,601 101,518 100,274 -3.63%
NOSH 114,285 127,500 120,629 120,890 120,954 120,855 120,812 -3.63%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin -0.31% 0.42% 2.71% 2.72% 2.82% 3.25% 1.77% -
ROE -0.17% 0.19% 4.54% 5.29% 5.74% 7.24% 4.89% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 45.80 37.73 140.35 165.28 171.21 186.88 228.80 -65.74%
EPS -0.14 0.16 3.81 4.49 4.82 6.08 4.06 -
DPS 2.50 5.00 2.50 3.33 2.50 5.00 2.50 0.00%
NAPS 0.83 0.84 0.84 0.85 0.84 0.84 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,729
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 28.89 26.55 93.45 110.29 114.31 124.67 152.58 -66.99%
EPS -0.09 0.11 2.54 3.00 3.22 4.06 2.71 -
DPS 1.58 3.52 1.66 2.22 1.67 3.34 1.67 -3.62%
NAPS 0.5236 0.5912 0.5593 0.5672 0.5608 0.5604 0.5535 -3.63%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.655 0.75 0.67 0.80 0.71 0.72 0.605 -
P/RPS 1.43 1.99 0.48 0.48 0.41 0.39 0.26 211.26%
P/EPS -467.86 468.75 17.59 17.80 14.73 11.84 14.90 -
EY -0.21 0.21 5.69 5.62 6.79 8.44 6.71 -
DY 3.82 6.67 3.73 4.17 3.52 6.94 4.13 -5.06%
P/NAPS 0.79 0.89 0.80 0.94 0.85 0.86 0.73 5.40%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 -
Price 0.66 0.70 0.70 0.685 0.80 0.83 0.60 -
P/RPS 1.44 1.86 0.50 0.41 0.47 0.44 0.26 212.70%
P/EPS -471.43 437.50 18.37 15.24 16.60 13.65 14.78 -
EY -0.21 0.23 5.44 6.56 6.03 7.33 6.77 -
DY 3.79 7.14 3.57 4.87 3.13 6.02 4.17 -6.16%
P/NAPS 0.80 0.83 0.83 0.81 0.95 0.99 0.72 7.26%

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