[PAOS] QoQ TTM Result on 30-Nov-2021 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- -54.21%
YoY- -70.18%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 461,656 378,670 354,642 385,252 417,808 404,862 369,333 15.99%
PBT -2,624 -2,825 -2,089 -1,987 -961 -444 -1,591 39.46%
Tax -348 -370 -624 -593 -712 -707 -229 32.07%
NP -2,972 -3,195 -2,713 -2,580 -1,673 -1,151 -1,820 38.54%
-
NP to SH -2,972 -3,195 -2,713 -2,580 -1,673 -1,151 -1,820 38.54%
-
Tax Rate - - - - - - - -
Total Cost 464,628 381,865 357,355 387,832 419,481 406,013 371,153 16.10%
-
Net Worth 86,958 88,770 88,770 88,770 90,582 90,582 90,582 -2.67%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 86,958 88,770 88,770 88,770 90,582 90,582 90,582 -2.67%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -0.64% -0.84% -0.76% -0.67% -0.40% -0.28% -0.49% -
ROE -3.42% -3.60% -3.06% -2.91% -1.85% -1.27% -2.01% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 254.83 209.02 195.76 212.65 230.62 223.48 203.87 15.99%
EPS -1.64 -1.76 -1.50 -1.42 -0.92 -0.64 -1.00 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.50 0.50 0.50 -2.67%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 254.83 209.02 195.76 212.65 230.62 223.48 203.87 15.99%
EPS -1.64 -1.76 -1.50 -1.42 -0.92 -0.64 -1.00 38.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.50 0.50 0.50 -2.67%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.335 0.285 0.29 0.36 0.405 0.295 0.295 -
P/RPS 0.13 0.14 0.15 0.17 0.18 0.13 0.14 -4.80%
P/EPS -20.42 -16.16 -19.37 -25.28 -43.86 -46.43 -29.36 -21.44%
EY -4.90 -6.19 -5.16 -3.96 -2.28 -2.15 -3.41 27.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.59 0.73 0.81 0.59 0.59 12.03%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 27/07/22 28/04/22 26/01/22 27/10/21 26/08/21 28/04/21 -
Price 0.265 0.265 0.295 0.29 0.46 0.40 0.335 -
P/RPS 0.10 0.13 0.15 0.14 0.20 0.18 0.16 -26.83%
P/EPS -16.15 -15.03 -19.70 -20.36 -49.81 -62.96 -33.35 -38.25%
EY -6.19 -6.66 -5.08 -4.91 -2.01 -1.59 -3.00 61.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.60 0.59 0.92 0.80 0.67 -12.29%

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