[PAOS] QoQ Cumulative Quarter Result on 31-May-2014 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-May-2014 [#4]
Profit Trend
QoQ- 12.81%
YoY- -6.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Revenue 40,923 26,173 12,026 169,306 149,854 103,543 56,465 -19.36%
PBT 1,058 277 193 7,090 6,061 4,224 2,567 -44.70%
Tax -578 -357 -142 -2,494 -1,987 -1,309 -730 -14.45%
NP 480 -80 51 4,596 4,074 2,915 1,837 -59.22%
-
NP to SH 480 -80 51 4,596 4,074 2,915 1,837 -59.22%
-
Tax Rate 54.63% 128.88% 73.58% 35.18% 32.78% 30.99% 28.44% -
Total Cost 40,443 26,253 11,975 164,710 145,780 100,628 54,628 -18.20%
-
Net Worth 99,599 94,857 107,099 101,329 102,756 101,601 101,518 -1.26%
Dividend
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Div 2,999 1,428 1,593 3,015 3,022 1,511 1,510 58.20%
Div Payout % 625.00% 0.00% 3,125.00% 65.62% 74.18% 51.87% 82.24% -
Equity
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Net Worth 99,599 94,857 107,099 101,329 102,756 101,601 101,518 -1.26%
NOSH 119,999 114,285 127,500 120,629 120,890 120,954 120,855 -0.47%
Ratio Analysis
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
NP Margin 1.17% -0.31% 0.42% 2.71% 2.72% 2.82% 3.25% -
ROE 0.48% -0.08% 0.05% 4.54% 3.96% 2.87% 1.81% -
Per Share
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 34.10 22.90 9.43 140.35 123.96 85.61 46.72 -18.98%
EPS 0.40 -0.07 0.04 3.81 3.37 2.41 1.52 -59.03%
DPS 2.50 1.25 1.25 2.50 2.50 1.25 1.25 58.94%
NAPS 0.83 0.83 0.84 0.84 0.85 0.84 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 121,627
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
RPS 22.59 14.45 6.64 93.45 82.72 57.15 31.17 -19.36%
EPS 0.26 -0.04 0.03 2.54 2.25 1.61 1.01 -59.63%
DPS 1.66 0.79 0.88 1.66 1.67 0.83 0.83 58.94%
NAPS 0.5498 0.5236 0.5912 0.5593 0.5672 0.5608 0.5604 -1.26%
Price Multiplier on Financial Quarter End Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 -
Price 0.70 0.655 0.75 0.67 0.80 0.71 0.72 -
P/RPS 2.05 2.86 7.95 0.48 0.65 0.83 1.54 21.07%
P/EPS 175.00 -935.71 1,875.00 17.59 23.74 29.46 47.37 139.54%
EY 0.57 -0.11 0.05 5.69 4.21 3.39 2.11 -58.31%
DY 3.57 1.91 1.67 3.73 3.13 1.76 1.74 61.67%
P/NAPS 0.84 0.79 0.89 0.80 0.94 0.85 0.86 -1.56%
Price Multiplier on Announcement Date
28/02/15 30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 CAGR
Date 28/04/15 27/01/15 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 -
Price 0.65 0.66 0.70 0.70 0.685 0.80 0.83 -
P/RPS 1.91 2.88 7.42 0.50 0.55 0.93 1.78 4.82%
P/EPS 162.50 -942.86 1,750.00 18.37 20.33 33.20 54.61 107.29%
EY 0.62 -0.11 0.06 5.44 4.92 3.01 1.83 -51.49%
DY 3.85 1.89 1.79 3.57 3.65 1.56 1.51 86.95%
P/NAPS 0.78 0.80 0.83 0.83 0.81 0.95 0.99 -14.73%

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