[PAOS] QoQ TTM Result on 28-Feb-2021 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- -20.05%
YoY- -53.59%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 385,252 417,808 404,862 369,333 332,861 283,427 282,844 22.85%
PBT -1,987 -961 -444 -1,591 -1,223 -1,350 -1,059 52.06%
Tax -593 -712 -707 -229 -293 -218 -285 62.90%
NP -2,580 -1,673 -1,151 -1,820 -1,516 -1,568 -1,344 54.39%
-
NP to SH -2,580 -1,673 -1,151 -1,820 -1,516 -1,568 -1,344 54.39%
-
Tax Rate - - - - - - - -
Total Cost 387,832 419,481 406,013 371,153 334,377 284,995 284,188 23.01%
-
Net Worth 88,770 90,582 90,582 90,582 92,393 92,393 92,393 -2.62%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - 1,449 1,449 2,898 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 88,770 90,582 90,582 90,582 92,393 92,393 92,393 -2.62%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin -0.67% -0.40% -0.28% -0.49% -0.46% -0.55% -0.48% -
ROE -2.91% -1.85% -1.27% -2.01% -1.64% -1.70% -1.45% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 212.65 230.62 223.48 203.87 183.73 156.45 156.13 22.84%
EPS -1.42 -0.92 -0.64 -1.00 -0.84 -0.87 -0.74 54.35%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 1.60 -
NAPS 0.49 0.50 0.50 0.50 0.51 0.51 0.51 -2.62%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 212.65 230.62 223.48 203.87 183.73 156.45 156.13 22.84%
EPS -1.42 -0.92 -0.64 -1.00 -0.84 -0.87 -0.74 54.35%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 1.60 -
NAPS 0.49 0.50 0.50 0.50 0.51 0.51 0.51 -2.62%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.36 0.405 0.295 0.295 0.31 0.29 0.295 -
P/RPS 0.17 0.18 0.13 0.14 0.17 0.19 0.19 -7.14%
P/EPS -25.28 -43.86 -46.43 -29.36 -37.05 -33.51 -39.76 -26.03%
EY -3.96 -2.28 -2.15 -3.41 -2.70 -2.98 -2.51 35.48%
DY 0.00 0.00 0.00 0.00 2.58 2.76 5.42 -
P/NAPS 0.73 0.81 0.59 0.59 0.61 0.57 0.58 16.55%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 26/01/22 27/10/21 26/08/21 28/04/21 27/01/21 27/10/20 28/07/20 -
Price 0.29 0.46 0.40 0.335 0.305 0.345 0.265 -
P/RPS 0.14 0.20 0.18 0.16 0.17 0.22 0.17 -12.13%
P/EPS -20.36 -49.81 -62.96 -33.35 -36.45 -39.86 -35.72 -31.23%
EY -4.91 -2.01 -1.59 -3.00 -2.74 -2.51 -2.80 45.36%
DY 0.00 0.00 0.00 0.00 2.62 2.32 6.04 -
P/NAPS 0.59 0.92 0.80 0.67 0.60 0.68 0.52 8.77%

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