[PAOS] QoQ Cumulative Quarter Result on 30-Nov-2013 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- 58.68%
YoY- -7.96%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Revenue 12,026 169,306 149,854 103,543 56,465 276,415 219,191 -85.48%
PBT 193 7,090 6,061 4,224 2,567 7,190 5,463 -89.16%
Tax -142 -2,494 -1,987 -1,309 -730 -2,285 -1,051 -73.57%
NP 51 4,596 4,074 2,915 1,837 4,905 4,412 -94.84%
-
NP to SH 51 4,596 4,074 2,915 1,837 4,905 4,412 -94.84%
-
Tax Rate 73.58% 35.18% 32.78% 30.99% 28.44% 31.78% 19.24% -
Total Cost 11,975 164,710 145,780 100,628 54,628 271,510 214,779 -85.32%
-
Net Worth 107,099 101,329 102,756 101,601 101,518 100,274 101,536 3.60%
Dividend
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Div 1,593 3,015 3,022 1,511 1,510 3,020 3,021 -34.65%
Div Payout % 3,125.00% 65.62% 74.18% 51.87% 82.24% 61.58% 68.49% -
Equity
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Net Worth 107,099 101,329 102,756 101,601 101,518 100,274 101,536 3.60%
NOSH 127,500 120,629 120,890 120,954 120,855 120,812 120,876 3.61%
Ratio Analysis
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
NP Margin 0.42% 2.71% 2.72% 2.82% 3.25% 1.77% 2.01% -
ROE 0.05% 4.54% 3.96% 2.87% 1.81% 4.89% 4.35% -
Per Share
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 9.43 140.35 123.96 85.61 46.72 228.80 181.33 -85.99%
EPS 0.04 3.81 3.37 2.41 1.52 4.06 3.65 -95.02%
DPS 1.25 2.50 2.50 1.25 1.25 2.50 2.50 -36.92%
NAPS 0.84 0.84 0.85 0.84 0.84 0.83 0.84 0.00%
Adjusted Per Share Value based on latest NOSH - 121,123
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
RPS 6.64 93.45 82.72 57.15 31.17 152.58 120.99 -85.48%
EPS 0.03 2.54 2.25 1.61 1.01 2.71 2.44 -94.63%
DPS 0.88 1.66 1.67 0.83 0.83 1.67 1.67 -34.68%
NAPS 0.5912 0.5593 0.5672 0.5608 0.5604 0.5535 0.5605 3.60%
Price Multiplier on Financial Quarter End Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.75 0.67 0.80 0.71 0.72 0.605 0.57 -
P/RPS 7.95 0.48 0.65 0.83 1.54 0.26 0.31 764.51%
P/EPS 1,875.00 17.59 23.74 29.46 47.37 14.90 15.62 2312.27%
EY 0.05 5.69 4.21 3.39 2.11 6.71 6.40 -96.02%
DY 1.67 3.73 3.13 1.76 1.74 4.13 4.39 -47.40%
P/NAPS 0.89 0.80 0.94 0.85 0.86 0.73 0.68 19.59%
Price Multiplier on Announcement Date
31/08/14 31/05/14 28/02/14 30/11/13 31/08/13 31/05/13 28/02/13 CAGR
Date 30/10/14 24/07/14 28/04/14 27/01/14 29/10/13 29/07/13 24/04/13 -
Price 0.70 0.70 0.685 0.80 0.83 0.60 0.65 -
P/RPS 7.42 0.50 0.55 0.93 1.78 0.26 0.36 647.60%
P/EPS 1,750.00 18.37 20.33 33.20 54.61 14.78 17.81 2011.64%
EY 0.06 5.44 4.92 3.01 1.83 6.77 5.62 -95.11%
DY 1.79 3.57 3.65 1.56 1.51 4.17 3.85 -39.90%
P/NAPS 0.83 0.83 0.81 0.95 0.99 0.72 0.77 5.11%

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