[PAOS] YoY Quarter Result on 31-May-2013 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
QoQ- -60.4%
YoY- 277.34%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Revenue 30,153 16,355 19,452 57,224 66,483 74,980 18,123 8.84%
PBT 2,032 1,939 1,029 1,727 -357 2,395 110 62.51%
Tax -564 -670 -507 -1,234 79 -1,202 -101 33.16%
NP 1,468 1,269 522 493 -278 1,193 9 133.56%
-
NP to SH 1,468 1,269 522 493 -278 1,193 9 133.56%
-
Tax Rate 27.76% 34.55% 49.27% 71.45% - 50.19% 91.82% -
Total Cost 28,685 15,086 18,930 56,731 66,761 73,787 18,114 7.95%
-
Net Worth 99,872 100,311 102,167 99,802 97,904 98,814 72,900 5.38%
Dividend
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Net Worth 99,872 100,311 102,167 99,802 97,904 98,814 72,900 5.38%
NOSH 120,327 120,857 121,627 120,243 120,869 120,505 90,000 4.95%
Ratio Analysis
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
NP Margin 4.87% 7.76% 2.68% 0.86% -0.42% 1.59% 0.05% -
ROE 1.47% 1.27% 0.51% 0.49% -0.28% 1.21% 0.01% -
Per Share
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 25.06 13.53 15.99 47.59 55.00 62.22 20.14 3.70%
EPS 1.22 1.05 0.43 0.41 -0.23 0.99 0.01 122.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.84 0.83 0.81 0.82 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 120,243
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
RPS 16.64 9.03 10.74 31.59 36.70 41.39 10.00 8.84%
EPS 0.81 0.70 0.29 0.27 -0.15 0.66 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5513 0.5537 0.564 0.5509 0.5404 0.5454 0.4024 5.38%
Price Multiplier on Financial Quarter End Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 -
Price 0.70 0.635 0.67 0.605 0.60 0.70 0.87 -
P/RPS 2.79 4.69 4.19 1.27 1.09 1.13 4.32 -7.02%
P/EPS 57.38 60.48 156.11 147.56 -260.87 70.71 8,700.00 -56.66%
EY 1.74 1.65 0.64 0.68 -0.38 1.41 0.01 136.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.77 0.80 0.73 0.74 0.85 1.07 -3.94%
Price Multiplier on Announcement Date
31/05/16 31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 CAGR
Date 27/07/16 28/07/15 24/07/14 29/07/13 31/07/12 29/07/11 29/07/10 -
Price 0.90 0.67 0.70 0.60 0.53 0.75 0.82 -
P/RPS 3.59 4.95 4.38 1.26 0.96 1.21 4.07 -2.06%
P/EPS 73.77 63.81 163.10 146.34 -230.43 75.76 8,200.00 -54.36%
EY 1.36 1.57 0.61 0.68 -0.43 1.32 0.01 126.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.81 0.83 0.72 0.65 0.91 1.01 1.12%

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