[PAOS] QoQ Quarter Result on 31-Aug-2017 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- 23.43%
YoY- -41.06%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Revenue 75,197 73,027 68,303 63,002 57,617 68,212 61,303 14.60%
PBT 184 25 452 826 694 198 436 -43.76%
Tax 94 -131 -279 -315 -280 234 -296 -
NP 278 -106 173 511 414 432 140 58.04%
-
NP to SH 278 -106 173 511 414 432 140 58.04%
-
Tax Rate -51.09% 524.00% 61.73% 38.14% 40.35% -118.18% 67.89% -
Total Cost 74,919 73,133 68,130 62,491 57,203 67,780 61,163 14.49%
-
Net Worth 99,640 97,828 99,640 99,640 99,640 101,451 96,833 1.92%
Dividend
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Div - - - 1,449 - 1,449 - -
Div Payout % - - - 283.62% - 335.49% - -
Equity
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Net Worth 99,640 97,828 99,640 99,640 99,640 101,451 96,833 1.92%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 116,666 34.13%
Ratio Analysis
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
NP Margin 0.37% -0.15% 0.25% 0.81% 0.72% 0.63% 0.23% -
ROE 0.28% -0.11% 0.17% 0.51% 0.42% 0.43% 0.14% -
Per Share
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 41.51 40.31 37.70 34.78 31.80 37.65 52.55 -14.56%
EPS 0.15 -0.06 0.10 0.28 0.23 0.24 0.12 16.05%
DPS 0.00 0.00 0.00 0.80 0.00 0.80 0.00 -
NAPS 0.55 0.54 0.55 0.55 0.55 0.56 0.83 -24.01%
Adjusted Per Share Value based on latest NOSH - 181,164
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
RPS 41.51 40.31 37.70 34.78 31.80 37.65 33.84 14.60%
EPS 0.15 -0.06 0.10 0.28 0.23 0.24 0.08 52.11%
DPS 0.00 0.00 0.00 0.80 0.00 0.80 0.00 -
NAPS 0.55 0.54 0.55 0.55 0.55 0.56 0.5345 1.92%
Price Multiplier on Financial Quarter End Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 -
Price 0.39 0.39 0.45 0.505 0.56 0.545 1.15 -
P/RPS 0.94 0.97 1.19 1.45 1.76 1.45 2.19 -43.12%
P/EPS 254.15 -666.55 471.24 179.04 245.05 228.55 958.33 -58.75%
EY 0.39 -0.15 0.21 0.56 0.41 0.44 0.10 147.97%
DY 0.00 0.00 0.00 1.58 0.00 1.47 0.00 -
P/NAPS 0.71 0.72 0.82 0.92 1.02 0.97 1.39 -36.12%
Price Multiplier on Announcement Date
31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 CAGR
Date 26/07/18 25/04/18 25/01/18 26/10/17 27/07/17 27/04/17 24/01/17 -
Price 0.345 0.435 0.42 0.49 0.57 0.60 0.58 -
P/RPS 0.83 1.08 1.11 1.41 1.79 1.59 1.10 -17.13%
P/EPS 224.83 -743.46 439.82 173.72 249.43 251.62 483.33 -39.99%
EY 0.44 -0.13 0.23 0.58 0.40 0.40 0.21 63.81%
DY 0.00 0.00 0.00 1.63 0.00 1.33 0.00 -
P/NAPS 0.63 0.81 0.76 0.89 1.04 1.07 0.70 -6.78%

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