[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2020 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 56.99%
YoY- -63.28%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Revenue 404,862 281,538 168,057 59,049 282,844 195,049 118,040 127.26%
PBT -444 -1,051 -644 -516 -1,059 -519 -480 -5.06%
Tax -707 -261 -244 -62 -285 -317 -236 107.67%
NP -1,151 -1,312 -888 -578 -1,344 -836 -716 37.18%
-
NP to SH -1,151 -1,312 -888 -578 -1,344 -836 -716 37.18%
-
Tax Rate - - - - - - - -
Total Cost 406,013 282,850 168,945 59,627 284,188 195,885 118,756 126.77%
-
Net Worth 90,582 90,582 92,393 92,393 92,393 94,205 94,205 -2.57%
Dividend
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Div - - - - 2,898 2,898 1,449 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Net Worth 90,582 90,582 92,393 92,393 92,393 94,205 94,205 -2.57%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
NP Margin -0.28% -0.47% -0.53% -0.98% -0.48% -0.43% -0.61% -
ROE -1.27% -1.45% -0.96% -0.63% -1.45% -0.89% -0.76% -
Per Share
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 223.48 155.41 92.77 32.59 156.13 107.66 65.16 127.25%
EPS -0.64 -0.72 -0.49 -0.32 -0.74 -0.46 -0.40 36.75%
DPS 0.00 0.00 0.00 0.00 1.60 1.60 0.80 -
NAPS 0.50 0.50 0.51 0.51 0.51 0.52 0.52 -2.57%
Adjusted Per Share Value based on latest NOSH - 181,164
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
RPS 223.48 155.41 92.77 32.59 156.13 107.66 65.16 127.25%
EPS -0.64 -0.72 -0.49 -0.32 -0.74 -0.46 -0.40 36.75%
DPS 0.00 0.00 0.00 0.00 1.60 1.60 0.80 -
NAPS 0.50 0.50 0.51 0.51 0.51 0.52 0.52 -2.57%
Price Multiplier on Financial Quarter End Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 -
Price 0.295 0.295 0.31 0.29 0.295 0.34 0.33 -
P/RPS 0.13 0.19 0.33 0.89 0.19 0.32 0.51 -59.76%
P/EPS -46.43 -40.73 -63.24 -90.90 -39.76 -73.68 -83.50 -32.35%
EY -2.15 -2.45 -1.58 -1.10 -2.51 -1.36 -1.20 47.46%
DY 0.00 0.00 0.00 0.00 5.42 4.71 2.42 -
P/NAPS 0.59 0.59 0.61 0.57 0.58 0.65 0.63 -4.27%
Price Multiplier on Announcement Date
31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 CAGR
Date 26/08/21 28/04/21 27/01/21 27/10/20 28/07/20 11/06/20 21/01/20 -
Price 0.40 0.335 0.305 0.345 0.265 0.30 0.335 -
P/RPS 0.18 0.22 0.33 1.06 0.17 0.28 0.51 -50.02%
P/EPS -62.96 -46.26 -62.22 -108.13 -35.72 -65.01 -84.76 -17.96%
EY -1.59 -2.16 -1.61 -0.92 -2.80 -1.54 -1.18 21.97%
DY 0.00 0.00 0.00 0.00 6.04 5.33 2.39 -
P/NAPS 0.80 0.67 0.60 0.68 0.52 0.58 0.64 16.02%

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