[PAOS] QoQ Quarter Result on 28-Feb-2018 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- -161.27%
YoY- -124.54%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 103,329 92,552 75,197 73,027 68,303 63,002 57,617 47.55%
PBT 942 836 184 25 452 826 694 22.56%
Tax -360 -362 94 -131 -279 -315 -280 18.22%
NP 582 474 278 -106 173 511 414 25.46%
-
NP to SH 582 474 278 -106 173 511 414 25.46%
-
Tax Rate 38.22% 43.30% -51.09% 524.00% 61.73% 38.14% 40.35% -
Total Cost 102,747 92,078 74,919 73,133 68,130 62,491 57,203 47.71%
-
Net Worth 97,828 99,640 99,640 97,828 99,640 99,640 99,640 -1.21%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div - 1,449 - - - 1,449 - -
Div Payout % - 305.76% - - - 283.62% - -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 97,828 99,640 99,640 97,828 99,640 99,640 99,640 -1.21%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 0.56% 0.51% 0.37% -0.15% 0.25% 0.81% 0.72% -
ROE 0.59% 0.48% 0.28% -0.11% 0.17% 0.51% 0.42% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 57.04 51.09 41.51 40.31 37.70 34.78 31.80 47.57%
EPS 0.32 0.26 0.15 -0.06 0.10 0.28 0.23 24.60%
DPS 0.00 0.80 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.54 0.55 0.55 0.54 0.55 0.55 0.55 -1.21%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 57.04 51.09 41.51 40.31 37.70 34.78 31.80 47.57%
EPS 0.32 0.26 0.15 -0.06 0.10 0.28 0.23 24.60%
DPS 0.00 0.80 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.54 0.55 0.55 0.54 0.55 0.55 0.55 -1.21%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.355 0.35 0.39 0.39 0.45 0.505 0.56 -
P/RPS 0.62 0.69 0.94 0.97 1.19 1.45 1.76 -50.08%
P/EPS 110.50 133.77 254.15 -666.55 471.24 179.04 245.05 -41.16%
EY 0.90 0.75 0.39 -0.15 0.21 0.56 0.41 68.82%
DY 0.00 2.29 0.00 0.00 0.00 1.58 0.00 -
P/NAPS 0.66 0.64 0.71 0.72 0.82 0.92 1.02 -25.16%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 25/10/18 26/07/18 25/04/18 25/01/18 26/10/17 27/07/17 -
Price 0.34 0.36 0.345 0.435 0.42 0.49 0.57 -
P/RPS 0.60 0.70 0.83 1.08 1.11 1.41 1.79 -51.71%
P/EPS 105.83 137.59 224.83 -743.46 439.82 173.72 249.43 -43.50%
EY 0.94 0.73 0.44 -0.13 0.23 0.58 0.40 76.66%
DY 0.00 2.22 0.00 0.00 0.00 1.63 0.00 -
P/NAPS 0.63 0.65 0.63 0.81 0.76 0.89 1.04 -28.38%

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