[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2015 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
28-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
28-Feb-2015 [#3]
Profit Trend
QoQ- 700.0%
YoY- -88.22%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Revenue 29,358 15,179 57,278 40,923 26,173 12,026 169,306 -68.87%
PBT 2,242 769 2,997 1,058 277 193 7,090 -53.55%
Tax -818 -319 -1,248 -578 -357 -142 -2,494 -52.40%
NP 1,424 450 1,749 480 -80 51 4,596 -54.17%
-
NP to SH 1,424 450 1,749 480 -80 51 4,596 -54.17%
-
Tax Rate 36.49% 41.48% 41.64% 54.63% 128.88% 73.58% 35.18% -
Total Cost 27,934 14,729 55,529 40,443 26,253 11,975 164,710 -69.32%
-
Net Worth 100,162 100,945 100,115 99,599 94,857 107,099 101,329 -0.76%
Dividend
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Div 1,508 1,520 3,015 2,999 1,428 1,593 3,015 -36.96%
Div Payout % 105.93% 337.84% 172.41% 625.00% 0.00% 3,125.00% 65.62% -
Equity
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Net Worth 100,162 100,945 100,115 99,599 94,857 107,099 101,329 -0.76%
NOSH 120,677 121,621 120,620 119,999 114,285 127,500 120,629 0.02%
Ratio Analysis
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
NP Margin 4.85% 2.96% 3.05% 1.17% -0.31% 0.42% 2.71% -
ROE 1.42% 0.45% 1.75% 0.48% -0.08% 0.05% 4.54% -
Per Share
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 24.33 12.48 47.49 34.10 22.90 9.43 140.35 -68.87%
EPS 1.18 0.37 1.45 0.40 -0.07 0.04 3.81 -54.19%
DPS 1.25 1.25 2.50 2.50 1.25 1.25 2.50 -36.97%
NAPS 0.83 0.83 0.83 0.83 0.83 0.84 0.84 -0.79%
Adjusted Per Share Value based on latest NOSH - 121,739
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
RPS 16.21 8.38 31.62 22.59 14.45 6.64 93.45 -68.86%
EPS 0.79 0.25 0.97 0.26 -0.04 0.03 2.54 -54.06%
DPS 0.83 0.84 1.66 1.66 0.79 0.88 1.66 -36.97%
NAPS 0.5529 0.5572 0.5526 0.5498 0.5236 0.5912 0.5593 -0.76%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.74 0.67 0.635 0.70 0.655 0.75 0.67 -
P/RPS 3.04 5.37 1.34 2.05 2.86 7.95 0.48 241.92%
P/EPS 62.71 181.08 43.79 175.00 -935.71 1,875.00 17.59 133.19%
EY 1.59 0.55 2.28 0.57 -0.11 0.05 5.69 -57.22%
DY 1.69 1.87 3.94 3.57 1.91 1.67 3.73 -40.98%
P/NAPS 0.89 0.81 0.77 0.84 0.79 0.89 0.80 7.35%
Price Multiplier on Announcement Date
30/11/15 31/08/15 31/05/15 28/02/15 30/11/14 31/08/14 31/05/14 CAGR
Date 26/01/16 27/10/15 28/07/15 28/04/15 27/01/15 30/10/14 24/07/14 -
Price 0.62 0.72 0.67 0.65 0.66 0.70 0.70 -
P/RPS 2.55 5.77 1.41 1.91 2.88 7.42 0.50 195.99%
P/EPS 52.54 194.59 46.21 162.50 -942.86 1,750.00 18.37 101.36%
EY 1.90 0.51 2.16 0.62 -0.11 0.06 5.44 -50.37%
DY 2.02 1.74 3.73 3.85 1.89 1.79 3.57 -31.56%
P/NAPS 0.75 0.87 0.81 0.78 0.80 0.83 0.83 -6.52%

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