[PAOS] QoQ 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- 7.51%
YoY- -6.91%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
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 14,147 12,026 19,452 46,311 47,078 56,465 57,224 -60.57%
PBT 84 193 1,029 1,837 1,657 2,567 1,727 -86.65%
Tax -215 -142 -507 -678 -579 -730 -1,234 -68.77%
NP -131 51 522 1,159 1,078 1,837 493 -
-
NP to SH -131 51 522 1,159 1,078 1,837 493 -
-
Tax Rate 255.95% 73.58% 49.27% 36.91% 34.94% 28.44% 71.45% -
Total Cost 14,278 11,975 18,930 45,152 46,000 54,628 56,731 -60.10%
-
Net Worth 98,845 107,099 102,167 102,619 101,743 101,518 99,802 -0.63%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div - 1,593 - 1,509 - 1,510 - -
Div Payout % - 3,125.00% - 130.21% - 82.24% - -
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 98,845 107,099 102,167 102,619 101,743 101,518 99,802 -0.63%
NOSH 119,090 127,500 121,627 120,729 121,123 120,855 120,243 -0.63%
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 -0.93% 0.42% 2.68% 2.50% 2.29% 3.25% 0.86% -
ROE -0.13% 0.05% 0.51% 1.13% 1.06% 1.81% 0.49% -
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 11.88 9.43 15.99 38.36 38.87 46.72 47.59 -60.32%
EPS -0.11 0.04 0.43 0.96 0.89 1.52 0.41 -
DPS 0.00 1.25 0.00 1.25 0.00 1.25 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 7.81 6.64 10.74 25.56 25.99 31.17 31.59 -60.57%
EPS -0.07 0.03 0.29 0.64 0.60 1.01 0.27 -
DPS 0.00 0.88 0.00 0.83 0.00 0.83 0.00 -
NAPS 0.5456 0.5912 0.564 0.5664 0.5616 0.5604 0.5509 -0.64%
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 5.51 7.95 4.19 2.09 1.83 1.54 1.27 165.77%
P/EPS -595.45 1,875.00 156.11 83.33 79.78 47.37 147.56 -
EY -0.17 0.05 0.64 1.20 1.25 2.11 0.68 -
DY 0.00 1.67 0.00 1.56 0.00 1.74 0.00 -
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 5.56 7.42 4.38 1.79 2.06 1.78 1.26 168.78%
P/EPS -600.00 1,750.00 163.10 71.35 89.89 54.61 146.34 -
EY -0.17 0.06 0.61 1.40 1.11 1.83 0.68 -
DY 0.00 1.79 0.00 1.82 0.00 1.51 0.00 -
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