[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2014 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
28-Feb-2014 [#3]
Profit Trend
QoQ- 39.76%
YoY- -7.66%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Revenue 26,173 12,026 169,306 149,854 103,543 56,465 276,415 -79.19%
PBT 277 193 7,090 6,061 4,224 2,567 7,190 -88.57%
Tax -357 -142 -2,494 -1,987 -1,309 -730 -2,285 -70.95%
NP -80 51 4,596 4,074 2,915 1,837 4,905 -
-
NP to SH -80 51 4,596 4,074 2,915 1,837 4,905 -
-
Tax Rate 128.88% 73.58% 35.18% 32.78% 30.99% 28.44% 31.78% -
Total Cost 26,253 11,975 164,710 145,780 100,628 54,628 271,510 -78.90%
-
Net Worth 94,857 107,099 101,329 102,756 101,601 101,518 100,274 -3.63%
Dividend
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Div 1,428 1,593 3,015 3,022 1,511 1,510 3,020 -39.27%
Div Payout % 0.00% 3,125.00% 65.62% 74.18% 51.87% 82.24% 61.58% -
Equity
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Net Worth 94,857 107,099 101,329 102,756 101,601 101,518 100,274 -3.63%
NOSH 114,285 127,500 120,629 120,890 120,954 120,855 120,812 -3.63%
Ratio Analysis
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
NP Margin -0.31% 0.42% 2.71% 2.72% 2.82% 3.25% 1.77% -
ROE -0.08% 0.05% 4.54% 3.96% 2.87% 1.81% 4.89% -
Per Share
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 22.90 9.43 140.35 123.96 85.61 46.72 228.80 -78.41%
EPS -0.07 0.04 3.81 3.37 2.41 1.52 4.06 -
DPS 1.25 1.25 2.50 2.50 1.25 1.25 2.50 -36.97%
NAPS 0.83 0.84 0.84 0.85 0.84 0.84 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,729
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
RPS 14.45 6.64 93.45 82.72 57.15 31.17 152.58 -79.19%
EPS -0.04 0.03 2.54 2.25 1.61 1.01 2.71 -
DPS 0.79 0.88 1.66 1.67 0.83 0.83 1.67 -39.26%
NAPS 0.5236 0.5912 0.5593 0.5672 0.5608 0.5604 0.5535 -3.63%
Price Multiplier on Financial Quarter End Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.655 0.75 0.67 0.80 0.71 0.72 0.605 -
P/RPS 2.86 7.95 0.48 0.65 0.83 1.54 0.26 393.88%
P/EPS -935.71 1,875.00 17.59 23.74 29.46 47.37 14.90 -
EY -0.11 0.05 5.69 4.21 3.39 2.11 6.71 -
DY 1.91 1.67 3.73 3.13 1.76 1.74 4.13 -40.16%
P/NAPS 0.79 0.89 0.80 0.94 0.85 0.86 0.73 5.40%
Price Multiplier on Announcement Date
30/11/14 31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 CAGR
Date 27/01/15 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 -
Price 0.66 0.70 0.70 0.685 0.80 0.83 0.60 -
P/RPS 2.88 7.42 0.50 0.55 0.93 1.78 0.26 396.18%
P/EPS -942.86 1,750.00 18.37 20.33 33.20 54.61 14.78 -
EY -0.11 0.06 5.44 4.92 3.01 1.83 6.77 -
DY 1.89 1.79 3.57 3.65 1.56 1.51 4.17 -40.96%
P/NAPS 0.80 0.83 0.83 0.81 0.95 0.99 0.72 7.26%

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