[PAOS] QoQ Annualized Quarter Result on 30-Nov-2020 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 23.18%
YoY- -24.02%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 287,980 404,862 375,384 336,114 236,196 282,844 260,065 7.01%
PBT -4,132 -444 -1,401 -1,288 -2,064 -1,059 -692 228.06%
Tax -268 -707 -348 -488 -248 -285 -422 -26.05%
NP -4,400 -1,151 -1,749 -1,776 -2,312 -1,344 -1,114 149.24%
-
NP to SH -4,400 -1,151 -1,749 -1,776 -2,312 -1,344 -1,114 149.24%
-
Tax Rate - - - - - - - -
Total Cost 292,380 406,013 377,133 337,890 238,508 284,188 261,179 7.79%
-
Net Worth 90,582 90,582 90,582 92,393 92,393 92,393 94,205 -2.57%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - - - 2,898 3,864 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 90,582 90,582 90,582 92,393 92,393 92,393 94,205 -2.57%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -1.53% -0.28% -0.47% -0.53% -0.98% -0.48% -0.43% -
ROE -4.86% -1.27% -1.93% -1.92% -2.50% -1.45% -1.18% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 158.96 223.48 207.21 185.53 130.38 156.13 143.55 7.01%
EPS -2.44 -0.64 -0.96 -0.98 -1.28 -0.74 -0.61 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 2.13 -
NAPS 0.50 0.50 0.50 0.51 0.51 0.51 0.52 -2.57%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 158.96 223.48 207.21 185.53 130.38 156.13 143.55 7.01%
EPS -2.44 -0.64 -0.96 -0.98 -1.28 -0.74 -0.61 151.34%
DPS 0.00 0.00 0.00 0.00 0.00 1.60 2.13 -
NAPS 0.50 0.50 0.50 0.51 0.51 0.51 0.52 -2.57%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.405 0.295 0.295 0.31 0.29 0.295 0.34 -
P/RPS 0.25 0.13 0.14 0.17 0.22 0.19 0.24 2.75%
P/EPS -16.68 -46.43 -30.55 -31.62 -22.72 -39.76 -55.26 -54.90%
EY -6.00 -2.15 -3.27 -3.16 -4.40 -2.51 -1.81 121.83%
DY 0.00 0.00 0.00 0.00 0.00 5.42 6.27 -
P/NAPS 0.81 0.59 0.59 0.61 0.57 0.58 0.65 15.75%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 26/08/21 28/04/21 27/01/21 27/10/20 28/07/20 11/06/20 -
Price 0.46 0.40 0.335 0.305 0.345 0.265 0.30 -
P/RPS 0.29 0.18 0.16 0.16 0.26 0.17 0.21 23.93%
P/EPS -18.94 -62.96 -34.69 -31.11 -27.03 -35.72 -48.76 -46.67%
EY -5.28 -1.59 -2.88 -3.21 -3.70 -2.80 -2.05 87.57%
DY 0.00 0.00 0.00 0.00 0.00 6.04 7.11 -
P/NAPS 0.92 0.80 0.67 0.60 0.68 0.52 0.58 35.89%

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