[PAOS] QoQ Cumulative Quarter Result on 30-Nov-2018 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
24-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
30-Nov-2018 [#2]
Profit Trend
QoQ- 122.78%
YoY- 54.39%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Revenue 58,466 326,700 273,119 195,881 92,552 279,529 204,332 -56.47%
PBT -225 1,637 1,999 1,778 836 1,486 1,302 -
Tax -129 -894 -907 -722 -362 -631 -725 -68.26%
NP -354 743 1,092 1,056 474 855 577 -
-
NP to SH -354 743 1,092 1,056 474 855 577 -
-
Tax Rate - 54.61% 45.37% 40.61% 43.30% 42.46% 55.68% -
Total Cost 58,820 325,957 272,027 194,825 92,078 278,674 203,755 -56.22%
-
Net Worth 96,016 96,016 97,828 97,828 99,640 99,640 97,828 -1.23%
Dividend
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Div 1,449 2,898 2,898 1,449 1,449 1,449 1,449 0.00%
Div Payout % 0.00% 390.12% 265.44% 137.25% 305.76% 169.51% 251.18% -
Equity
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Net Worth 96,016 96,016 97,828 97,828 99,640 99,640 97,828 -1.23%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
NP Margin -0.61% 0.23% 0.40% 0.54% 0.51% 0.31% 0.28% -
ROE -0.37% 0.77% 1.12% 1.08% 0.48% 0.86% 0.59% -
Per Share
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 32.27 180.33 150.76 108.12 51.09 154.30 112.79 -56.48%
EPS -0.20 0.41 0.60 0.58 0.26 0.47 0.32 -
DPS 0.80 1.60 1.60 0.80 0.80 0.80 0.80 0.00%
NAPS 0.53 0.53 0.54 0.54 0.55 0.55 0.54 -1.23%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
RPS 32.39 181.00 151.31 108.52 51.28 154.86 113.20 -56.47%
EPS -0.20 0.41 0.60 0.59 0.26 0.47 0.32 -
DPS 0.80 1.61 1.61 0.80 0.80 0.80 0.80 0.00%
NAPS 0.5319 0.5319 0.542 0.542 0.552 0.552 0.542 -1.24%
Price Multiplier on Financial Quarter End Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 30/08/19 31/05/19 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 -
Price 0.385 0.35 0.325 0.355 0.35 0.39 0.39 -
P/RPS 1.19 0.19 0.22 0.33 0.69 0.25 0.35 125.60%
P/EPS -197.03 85.34 53.92 60.90 133.77 82.64 122.45 -
EY -0.51 1.17 1.85 1.64 0.75 1.21 0.82 -
DY 2.08 4.57 4.92 2.25 2.29 2.05 2.05 0.97%
P/NAPS 0.73 0.66 0.60 0.66 0.64 0.71 0.72 0.92%
Price Multiplier on Announcement Date
31/08/19 31/05/19 28/02/19 30/11/18 31/08/18 31/05/18 28/02/18 CAGR
Date 24/10/19 25/07/19 26/04/19 24/01/19 25/10/18 26/07/18 25/04/18 -
Price 0.37 0.38 0.38 0.34 0.36 0.345 0.435 -
P/RPS 1.15 0.21 0.25 0.31 0.70 0.22 0.39 105.22%
P/EPS -189.35 92.65 63.04 58.33 137.59 73.10 136.58 -
EY -0.53 1.08 1.59 1.71 0.73 1.37 0.73 -
DY 2.16 4.21 4.21 2.35 2.22 2.32 1.84 11.24%
P/NAPS 0.70 0.72 0.70 0.63 0.65 0.63 0.81 -9.24%

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