[PAOS] QoQ TTM Result on 30-Nov-2020 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
30-Nov-2020 [#2]
Profit Trend
QoQ- 3.32%
YoY- -47.33%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Revenue 417,808 404,862 369,333 332,861 283,427 282,844 248,630 41.21%
PBT -961 -444 -1,591 -1,223 -1,350 -1,059 -881 5.94%
Tax -712 -707 -229 -293 -218 -285 -304 76.08%
NP -1,673 -1,151 -1,820 -1,516 -1,568 -1,344 -1,185 25.77%
-
NP to SH -1,673 -1,151 -1,820 -1,516 -1,568 -1,344 -1,185 25.77%
-
Tax Rate - - - - - - - -
Total Cost 419,481 406,013 371,153 334,377 284,995 284,188 249,815 41.14%
-
Net Worth 90,582 90,582 90,582 92,393 92,393 92,393 94,205 -2.57%
Dividend
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Div - - - 1,449 1,449 2,898 2,898 -
Div Payout % - - - 0.00% 0.00% 0.00% 0.00% -
Equity
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Net Worth 90,582 90,582 90,582 92,393 92,393 92,393 94,205 -2.57%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
NP Margin -0.40% -0.28% -0.49% -0.46% -0.55% -0.48% -0.48% -
ROE -1.85% -1.27% -2.01% -1.64% -1.70% -1.45% -1.26% -
Per Share
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 230.62 223.48 203.87 183.73 156.45 156.13 137.24 41.21%
EPS -0.92 -0.64 -1.00 -0.84 -0.87 -0.74 -0.65 25.98%
DPS 0.00 0.00 0.00 0.80 0.80 1.60 1.60 -
NAPS 0.50 0.50 0.50 0.51 0.51 0.51 0.52 -2.57%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
RPS 230.62 223.48 203.87 183.73 156.45 156.13 137.24 41.21%
EPS -0.92 -0.64 -1.00 -0.84 -0.87 -0.74 -0.65 25.98%
DPS 0.00 0.00 0.00 0.80 0.80 1.60 1.60 -
NAPS 0.50 0.50 0.50 0.51 0.51 0.51 0.52 -2.57%
Price Multiplier on Financial Quarter End Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 28/02/20 -
Price 0.405 0.295 0.295 0.31 0.29 0.295 0.34 -
P/RPS 0.18 0.13 0.14 0.17 0.19 0.19 0.25 -19.61%
P/EPS -43.86 -46.43 -29.36 -37.05 -33.51 -39.76 -51.98 -10.67%
EY -2.28 -2.15 -3.41 -2.70 -2.98 -2.51 -1.92 12.10%
DY 0.00 0.00 0.00 2.58 2.76 5.42 4.71 -
P/NAPS 0.81 0.59 0.59 0.61 0.57 0.58 0.65 15.75%
Price Multiplier on Announcement Date
31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 29/02/20 CAGR
Date 27/10/21 26/08/21 28/04/21 27/01/21 27/10/20 28/07/20 11/06/20 -
Price 0.46 0.40 0.335 0.305 0.345 0.265 0.30 -
P/RPS 0.20 0.18 0.16 0.17 0.22 0.17 0.22 -6.14%
P/EPS -49.81 -62.96 -33.35 -36.45 -39.86 -35.72 -45.86 5.64%
EY -2.01 -1.59 -3.00 -2.74 -2.51 -2.80 -2.18 -5.25%
DY 0.00 0.00 0.00 2.62 2.32 6.04 5.33 -
P/NAPS 0.92 0.80 0.67 0.60 0.68 0.52 0.58 35.89%

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