[PAOS] QoQ Cumulative Quarter Result on 31-May-2019 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Jul-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-May-2019 [#4]
Profit Trend
QoQ- -31.96%
YoY- -13.1%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Revenue 195,049 118,040 58,466 326,700 273,119 195,881 92,552 64.45%
PBT -519 -480 -225 1,637 1,999 1,778 836 -
Tax -317 -236 -129 -894 -907 -722 -362 -8.47%
NP -836 -716 -354 743 1,092 1,056 474 -
-
NP to SH -836 -716 -354 743 1,092 1,056 474 -
-
Tax Rate - - - 54.61% 45.37% 40.61% 43.30% -
Total Cost 195,885 118,756 58,820 325,957 272,027 194,825 92,078 65.48%
-
Net Worth 94,205 94,205 96,016 96,016 97,828 97,828 99,640 -3.67%
Dividend
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Div 2,898 1,449 1,449 2,898 2,898 1,449 1,449 58.80%
Div Payout % 0.00% 0.00% 0.00% 390.12% 265.44% 137.25% 305.76% -
Equity
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Net Worth 94,205 94,205 96,016 96,016 97,828 97,828 99,640 -3.67%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
NP Margin -0.43% -0.61% -0.61% 0.23% 0.40% 0.54% 0.51% -
ROE -0.89% -0.76% -0.37% 0.77% 1.12% 1.08% 0.48% -
Per Share
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 107.66 65.16 32.27 180.33 150.76 108.12 51.09 64.44%
EPS -0.46 -0.40 -0.20 0.41 0.60 0.58 0.26 -
DPS 1.60 0.80 0.80 1.60 1.60 0.80 0.80 58.80%
NAPS 0.52 0.52 0.53 0.53 0.54 0.54 0.55 -3.67%
Adjusted Per Share Value based on latest NOSH - 181,164
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
RPS 107.66 65.16 32.27 180.33 150.76 108.12 51.09 64.44%
EPS -0.46 -0.40 -0.20 0.41 0.60 0.58 0.26 -
DPS 1.60 0.80 0.80 1.60 1.60 0.80 0.80 58.80%
NAPS 0.52 0.52 0.53 0.53 0.54 0.54 0.55 -3.67%
Price Multiplier on Financial Quarter End Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 28/02/20 29/11/19 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 -
Price 0.34 0.33 0.385 0.35 0.325 0.355 0.35 -
P/RPS 0.32 0.51 1.19 0.19 0.22 0.33 0.69 -40.11%
P/EPS -73.68 -83.50 -197.03 85.34 53.92 60.90 133.77 -
EY -1.36 -1.20 -0.51 1.17 1.85 1.64 0.75 -
DY 4.71 2.42 2.08 4.57 4.92 2.25 2.29 61.80%
P/NAPS 0.65 0.63 0.73 0.66 0.60 0.66 0.64 1.03%
Price Multiplier on Announcement Date
29/02/20 30/11/19 31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 CAGR
Date 11/06/20 21/01/20 24/10/19 25/07/19 26/04/19 24/01/19 25/10/18 -
Price 0.30 0.335 0.37 0.38 0.38 0.34 0.36 -
P/RPS 0.28 0.51 1.15 0.21 0.25 0.31 0.70 -45.74%
P/EPS -65.01 -84.76 -189.35 92.65 63.04 58.33 137.59 -
EY -1.54 -1.18 -0.53 1.08 1.59 1.71 0.73 -
DY 5.33 2.39 2.16 4.21 4.21 2.35 2.22 79.39%
P/NAPS 0.58 0.64 0.70 0.72 0.70 0.63 0.65 -7.32%

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