[PAOS] QoQ Quarter Result on 31-May-2017 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2017
Quarter
31-May-2017 [#4]
Profit Trend
QoQ- -4.17%
YoY- -71.8%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Revenue 73,027 68,303 63,002 57,617 68,212 61,303 50,315 28.27%
PBT 25 452 826 694 198 436 1,260 -92.72%
Tax -131 -279 -315 -280 234 -296 -393 -52.02%
NP -106 173 511 414 432 140 867 -
-
NP to SH -106 173 511 414 432 140 867 -
-
Tax Rate 524.00% 61.73% 38.14% 40.35% -118.18% 67.89% 31.19% -
Total Cost 73,133 68,130 62,491 57,203 67,780 61,163 49,448 29.90%
-
Net Worth 97,828 99,640 99,640 99,640 101,451 96,833 101,149 -2.20%
Dividend
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Div - - 1,449 - 1,449 - 1,505 -
Div Payout % - - 283.62% - 335.49% - 173.61% -
Equity
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Net Worth 97,828 99,640 99,640 99,640 101,451 96,833 101,149 -2.20%
NOSH 181,164 181,164 181,164 181,164 181,164 116,666 120,776 31.13%
Ratio Analysis
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
NP Margin -0.15% 0.25% 0.81% 0.72% 0.63% 0.23% 1.72% -
ROE -0.11% 0.17% 0.51% 0.42% 0.43% 0.14% 0.86% -
Per Share
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 40.31 37.70 34.78 31.80 37.65 52.55 41.78 -2.36%
EPS -0.06 0.10 0.28 0.23 0.24 0.12 0.72 -
DPS 0.00 0.00 0.80 0.00 0.80 0.00 1.25 -
NAPS 0.54 0.55 0.55 0.55 0.56 0.83 0.84 -25.57%
Adjusted Per Share Value based on latest NOSH - 181,164
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
RPS 40.31 37.70 34.78 31.80 37.65 33.84 27.77 28.28%
EPS -0.06 0.10 0.28 0.23 0.24 0.08 0.48 -
DPS 0.00 0.00 0.80 0.00 0.80 0.00 0.83 -
NAPS 0.54 0.55 0.55 0.55 0.56 0.5345 0.5583 -2.20%
Price Multiplier on Financial Quarter End Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 30/11/16 30/08/16 -
Price 0.39 0.45 0.505 0.56 0.545 1.15 1.03 -
P/RPS 0.97 1.19 1.45 1.76 1.45 2.19 2.47 -46.46%
P/EPS -666.55 471.24 179.04 245.05 228.55 958.33 143.06 -
EY -0.15 0.21 0.56 0.41 0.44 0.10 0.70 -
DY 0.00 0.00 1.58 0.00 1.47 0.00 1.21 -
P/NAPS 0.72 0.82 0.92 1.02 0.97 1.39 1.23 -30.09%
Price Multiplier on Announcement Date
28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 30/11/16 31/08/16 CAGR
Date 25/04/18 25/01/18 26/10/17 27/07/17 27/04/17 24/01/17 27/10/16 -
Price 0.435 0.42 0.49 0.57 0.60 0.58 1.31 -
P/RPS 1.08 1.11 1.41 1.79 1.59 1.10 3.14 -51.00%
P/EPS -743.46 439.82 173.72 249.43 251.62 483.33 181.94 -
EY -0.13 0.23 0.58 0.40 0.40 0.21 0.55 -
DY 0.00 0.00 1.63 0.00 1.33 0.00 0.95 -
P/NAPS 0.81 0.76 0.89 1.04 1.07 0.70 1.56 -35.47%

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