[PAOS] QoQ Quarter Result on 28-Feb-2015 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 527.48%
YoY- -51.68%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 14,179 15,179 16,355 14,750 14,147 12,026 19,452 -18.99%
PBT 1,473 769 1,939 781 84 193 1,029 26.98%
Tax -499 -319 -670 -221 -215 -142 -507 -1.05%
NP 974 450 1,269 560 -131 51 522 51.50%
-
NP to SH 974 450 1,269 560 -131 51 522 51.50%
-
Tax Rate 33.88% 41.48% 34.55% 28.30% 255.95% 73.58% 49.27% -
Total Cost 13,205 14,729 15,086 14,190 14,278 11,975 18,930 -21.32%
-
Net Worth 99,804 100,945 100,311 101,043 98,845 107,099 102,167 -1.54%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div - 1,520 - 1,521 - 1,593 - -
Div Payout % - 337.84% - 271.74% - 3,125.00% - -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 99,804 100,945 100,311 101,043 98,845 107,099 102,167 -1.54%
NOSH 120,246 121,621 120,857 121,739 119,090 127,500 121,627 -0.75%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 6.87% 2.96% 7.76% 3.80% -0.93% 0.42% 2.68% -
ROE 0.98% 0.45% 1.27% 0.55% -0.13% 0.05% 0.51% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 11.79 12.48 13.53 12.12 11.88 9.43 15.99 -18.36%
EPS 0.81 0.37 1.05 0.46 -0.11 0.04 0.43 52.46%
DPS 0.00 1.25 0.00 1.25 0.00 1.25 0.00 -
NAPS 0.83 0.83 0.83 0.83 0.83 0.84 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 121,739
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 7.83 8.38 9.03 8.14 7.81 6.64 10.74 -18.98%
EPS 0.54 0.25 0.70 0.31 -0.07 0.03 0.29 51.29%
DPS 0.00 0.84 0.00 0.84 0.00 0.88 0.00 -
NAPS 0.5509 0.5572 0.5537 0.5577 0.5456 0.5912 0.564 -1.55%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.74 0.67 0.635 0.70 0.655 0.75 0.67 -
P/RPS 6.28 5.37 4.69 5.78 5.51 7.95 4.19 30.93%
P/EPS 91.36 181.08 60.48 152.17 -595.45 1,875.00 156.11 -30.01%
EY 1.09 0.55 1.65 0.66 -0.17 0.05 0.64 42.56%
DY 0.00 1.87 0.00 1.79 0.00 1.67 0.00 -
P/NAPS 0.89 0.81 0.77 0.84 0.79 0.89 0.80 7.35%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 30/10/14 24/07/14 -
Price 0.62 0.72 0.67 0.65 0.66 0.70 0.70 -
P/RPS 5.26 5.77 4.95 5.36 5.56 7.42 4.38 12.96%
P/EPS 76.54 194.59 63.81 141.30 -600.00 1,750.00 163.10 -39.58%
EY 1.31 0.51 1.57 0.71 -0.17 0.06 0.61 66.37%
DY 0.00 1.74 0.00 1.92 0.00 1.79 0.00 -
P/NAPS 0.75 0.87 0.81 0.78 0.80 0.83 0.83 -6.52%

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