[PAOS] QoQ TTM Result on 31-May-2021 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-May-2021 [#4]
Profit Trend
QoQ- 36.76%
YoY- 14.36%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
TTM Result
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Revenue 354,642 385,252 417,808 404,862 369,333 332,861 283,427 16.16%
PBT -2,089 -1,987 -961 -444 -1,591 -1,223 -1,350 33.89%
Tax -624 -593 -712 -707 -229 -293 -218 101.98%
NP -2,713 -2,580 -1,673 -1,151 -1,820 -1,516 -1,568 44.26%
-
NP to SH -2,713 -2,580 -1,673 -1,151 -1,820 -1,516 -1,568 44.26%
-
Tax Rate - - - - - - - -
Total Cost 357,355 387,832 419,481 406,013 371,153 334,377 284,995 16.32%
-
Net Worth 88,770 88,770 90,582 90,582 90,582 92,393 92,393 -2.63%
Dividend
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Div - - - - - 1,449 1,449 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Net Worth 88,770 88,770 90,582 90,582 90,582 92,393 92,393 -2.63%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
NP Margin -0.76% -0.67% -0.40% -0.28% -0.49% -0.46% -0.55% -
ROE -3.06% -2.91% -1.85% -1.27% -2.01% -1.64% -1.70% -
Per Share
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 195.76 212.65 230.62 223.48 203.87 183.73 156.45 16.16%
EPS -1.50 -1.42 -0.92 -0.64 -1.00 -0.84 -0.87 43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.80 -
NAPS 0.49 0.49 0.50 0.50 0.50 0.51 0.51 -2.63%
Adjusted Per Share Value based on latest NOSH - 181,164
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
RPS 195.76 212.65 230.62 223.48 203.87 183.73 156.45 16.16%
EPS -1.50 -1.42 -0.92 -0.64 -1.00 -0.84 -0.87 43.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.80 -
NAPS 0.49 0.49 0.50 0.50 0.50 0.51 0.51 -2.63%
Price Multiplier on Financial Quarter End Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 -
Price 0.29 0.36 0.405 0.295 0.295 0.31 0.29 -
P/RPS 0.15 0.17 0.18 0.13 0.14 0.17 0.19 -14.61%
P/EPS -19.37 -25.28 -43.86 -46.43 -29.36 -37.05 -33.51 -30.67%
EY -5.16 -3.96 -2.28 -2.15 -3.41 -2.70 -2.98 44.34%
DY 0.00 0.00 0.00 0.00 0.00 2.58 2.76 -
P/NAPS 0.59 0.73 0.81 0.59 0.59 0.61 0.57 2.33%
Price Multiplier on Announcement Date
28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 CAGR
Date 28/04/22 26/01/22 27/10/21 26/08/21 28/04/21 27/01/21 27/10/20 -
Price 0.295 0.29 0.46 0.40 0.335 0.305 0.345 -
P/RPS 0.15 0.14 0.20 0.18 0.16 0.17 0.22 -22.58%
P/EPS -19.70 -20.36 -49.81 -62.96 -33.35 -36.45 -39.86 -37.57%
EY -5.08 -4.91 -2.01 -1.59 -3.00 -2.74 -2.51 60.20%
DY 0.00 0.00 0.00 0.00 0.00 2.62 2.32 -
P/NAPS 0.60 0.59 0.92 0.80 0.67 0.60 0.68 -8.02%

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