[PAOS] QoQ Quarter Result on 31-Aug-2013 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- 272.62%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Revenue 19,452 46,311 47,078 56,465 57,224 65,387 75,492 -59.54%
PBT 1,029 1,837 1,657 2,567 1,727 1,408 1,995 -35.71%
Tax -507 -678 -579 -730 -1,234 -163 -445 9.09%
NP 522 1,159 1,078 1,837 493 1,245 1,550 -51.62%
-
NP to SH 522 1,159 1,078 1,837 493 1,245 1,550 -51.62%
-
Tax Rate 49.27% 36.91% 34.94% 28.44% 71.45% 11.58% 22.31% -
Total Cost 18,930 45,152 46,000 54,628 56,731 64,142 73,942 -59.71%
-
Net Worth 102,167 102,619 101,743 101,518 99,802 101,533 100,507 1.09%
Dividend
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Div - 1,509 - 1,510 - 1,510 - -
Div Payout % - 130.21% - 82.24% - 121.36% - -
Equity
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Net Worth 102,167 102,619 101,743 101,518 99,802 101,533 100,507 1.09%
NOSH 121,627 120,729 121,123 120,855 120,243 120,873 121,093 0.29%
Ratio Analysis
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
NP Margin 2.68% 2.50% 2.29% 3.25% 0.86% 1.90% 2.05% -
ROE 0.51% 1.13% 1.06% 1.81% 0.49% 1.23% 1.54% -
Per Share
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 15.99 38.36 38.87 46.72 47.59 54.10 62.34 -59.66%
EPS 0.43 0.96 0.89 1.52 0.41 1.03 1.28 -51.70%
DPS 0.00 1.25 0.00 1.25 0.00 1.25 0.00 -
NAPS 0.84 0.85 0.84 0.84 0.83 0.84 0.83 0.80%
Adjusted Per Share Value based on latest NOSH - 120,855
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
RPS 10.74 25.56 25.99 31.17 31.59 36.09 41.67 -59.53%
EPS 0.29 0.64 0.60 1.01 0.27 0.69 0.86 -51.58%
DPS 0.00 0.83 0.00 0.83 0.00 0.83 0.00 -
NAPS 0.564 0.5664 0.5616 0.5604 0.5509 0.5605 0.5548 1.10%
Price Multiplier on Financial Quarter End Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 30/11/12 -
Price 0.67 0.80 0.71 0.72 0.605 0.57 0.55 -
P/RPS 4.19 2.09 1.83 1.54 1.27 1.05 0.88 183.29%
P/EPS 156.11 83.33 79.78 47.37 147.56 55.34 42.97 136.51%
EY 0.64 1.20 1.25 2.11 0.68 1.81 2.33 -57.77%
DY 0.00 1.56 0.00 1.74 0.00 2.19 0.00 -
P/NAPS 0.80 0.94 0.85 0.86 0.73 0.68 0.66 13.69%
Price Multiplier on Announcement Date
31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 30/11/12 CAGR
Date 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 29/01/13 -
Price 0.70 0.685 0.80 0.83 0.60 0.65 0.60 -
P/RPS 4.38 1.79 2.06 1.78 1.26 1.20 0.96 175.34%
P/EPS 163.10 71.35 89.89 54.61 146.34 63.11 46.88 129.77%
EY 0.61 1.40 1.11 1.83 0.68 1.58 2.13 -56.58%
DY 0.00 1.82 0.00 1.51 0.00 1.92 0.00 -
P/NAPS 0.83 0.81 0.95 0.99 0.72 0.77 0.72 9.95%

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