[PAOS] QoQ Quarter Result on 30-Nov-2016 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
30-Nov-2016 [#2]
Profit Trend
QoQ- -83.85%
YoY- -85.63%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Revenue 63,002 57,617 68,212 61,303 50,315 30,153 14,591 164.45%
PBT 826 694 198 436 1,260 2,032 1,129 -18.75%
Tax -315 -280 234 -296 -393 -564 -564 -32.10%
NP 511 414 432 140 867 1,468 565 -6.46%
-
NP to SH 511 414 432 140 867 1,468 565 -6.46%
-
Tax Rate 38.14% 40.35% -118.18% 67.89% 31.19% 27.76% 49.96% -
Total Cost 62,491 57,203 67,780 61,163 49,448 28,685 14,026 170.02%
-
Net Worth 99,640 99,640 101,451 96,833 101,149 99,872 99,776 -0.09%
Dividend
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Div 1,449 - 1,449 - 1,505 - 1,502 -2.36%
Div Payout % 283.62% - 335.49% - 173.61% - 265.96% -
Equity
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Net Worth 99,640 99,640 101,451 96,833 101,149 99,872 99,776 -0.09%
NOSH 181,164 181,164 181,164 116,666 120,776 120,327 120,212 31.34%
Ratio Analysis
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
NP Margin 0.81% 0.72% 0.63% 0.23% 1.72% 4.87% 3.87% -
ROE 0.51% 0.42% 0.43% 0.14% 0.86% 1.47% 0.57% -
Per Share
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 34.78 31.80 37.65 52.55 41.78 25.06 12.14 101.32%
EPS 0.28 0.23 0.24 0.12 0.72 1.22 0.47 -29.13%
DPS 0.80 0.00 0.80 0.00 1.25 0.00 1.25 -25.67%
NAPS 0.55 0.55 0.56 0.83 0.84 0.83 0.83 -23.93%
Adjusted Per Share Value based on latest NOSH - 116,666
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
RPS 34.78 31.80 37.65 33.84 27.77 16.64 8.05 164.56%
EPS 0.28 0.23 0.24 0.08 0.48 0.81 0.31 -6.54%
DPS 0.80 0.00 0.80 0.00 0.83 0.00 0.83 -2.41%
NAPS 0.55 0.55 0.56 0.5345 0.5583 0.5513 0.5508 -0.09%
Price Multiplier on Financial Quarter End Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 31/05/16 29/02/16 -
Price 0.505 0.56 0.545 1.15 1.03 0.70 0.62 -
P/RPS 1.45 1.76 1.45 2.19 2.47 2.79 5.11 -56.71%
P/EPS 179.04 245.05 228.55 958.33 143.06 57.38 131.91 22.51%
EY 0.56 0.41 0.44 0.10 0.70 1.74 0.76 -18.37%
DY 1.58 0.00 1.47 0.00 1.21 0.00 2.02 -15.06%
P/NAPS 0.92 1.02 0.97 1.39 1.23 0.84 0.75 14.54%
Price Multiplier on Announcement Date
31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 31/05/16 29/02/16 CAGR
Date 26/10/17 27/07/17 27/04/17 24/01/17 27/10/16 27/07/16 28/04/16 -
Price 0.49 0.57 0.60 0.58 1.31 0.90 0.705 -
P/RPS 1.41 1.79 1.59 1.10 3.14 3.59 5.81 -60.99%
P/EPS 173.72 249.43 251.62 483.33 181.94 73.77 150.00 10.25%
EY 0.58 0.40 0.40 0.21 0.55 1.36 0.67 -9.14%
DY 1.63 0.00 1.33 0.00 0.95 0.00 1.77 -5.33%
P/NAPS 0.89 1.04 1.07 0.70 1.56 1.08 0.85 3.10%

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