[PAOS] YoY Annualized Quarter Result on 31-Aug-2014 [#1]

Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- -95.56%
YoY- -97.22%
View:
Show?
Annualized Quarter Result
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 252,008 201,260 60,716 48,104 225,860 313,248 309,188 -3.34%
PBT 3,304 5,040 3,076 772 10,268 8,240 6,984 -11.71%
Tax -1,260 -1,572 -1,276 -568 -2,920 -1,772 -1,620 -4.09%
NP 2,044 3,468 1,800 204 7,348 6,468 5,364 -14.84%
-
NP to SH 2,044 3,468 1,800 204 7,348 6,468 5,364 -14.84%
-
Tax Rate 38.14% 31.19% 41.48% 73.58% 28.44% 21.50% 23.20% -
Total Cost 249,964 197,792 58,916 47,900 218,512 306,780 303,824 -3.19%
-
Net Worth 99,640 101,149 100,945 107,099 101,518 98,950 100,272 -0.10%
Dividend
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 5,797 6,020 6,081 6,375 6,042 6,033 6,040 -0.68%
Div Payout % 283.62% 173.61% 337.84% 3,125.00% 82.24% 93.28% 112.61% -
Equity
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 99,640 101,149 100,945 107,099 101,518 98,950 100,272 -0.10%
NOSH 181,164 120,776 121,621 127,500 120,855 120,671 120,810 6.97%
Ratio Analysis
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 0.81% 1.72% 2.96% 0.42% 3.25% 2.06% 1.73% -
ROE 2.05% 3.43% 1.78% 0.19% 7.24% 6.54% 5.35% -
Per Share
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 139.10 167.14 49.92 37.73 186.88 259.59 255.93 -9.65%
EPS 1.12 2.88 1.48 0.16 6.08 5.36 4.44 -20.49%
DPS 3.20 5.00 5.00 5.00 5.00 5.00 5.00 -7.16%
NAPS 0.55 0.84 0.83 0.84 0.84 0.82 0.83 -6.62%
Adjusted Per Share Value based on latest NOSH - 127,500
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 139.10 111.09 33.51 26.55 124.67 172.91 170.67 -3.34%
EPS 1.12 1.91 0.99 0.11 4.06 3.57 2.96 -14.94%
DPS 3.20 3.32 3.36 3.52 3.34 3.33 3.33 -0.66%
NAPS 0.55 0.5583 0.5572 0.5912 0.5604 0.5462 0.5535 -0.10%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/08/17 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.505 1.03 0.67 0.75 0.72 0.55 0.74 -
P/RPS 0.36 0.62 1.34 1.99 0.39 0.21 0.29 3.66%
P/EPS 44.76 35.76 45.27 468.75 11.84 10.26 16.67 17.87%
EY 2.23 2.80 2.21 0.21 8.44 9.75 6.00 -15.19%
DY 6.34 4.85 7.46 6.67 6.94 9.09 6.76 -1.06%
P/NAPS 0.92 1.23 0.81 0.89 0.86 0.67 0.89 0.55%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/08/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 26/10/17 27/10/16 27/10/15 30/10/14 29/10/13 25/10/12 27/10/11 -
Price 0.49 1.31 0.72 0.70 0.83 0.55 0.60 -
P/RPS 0.35 0.78 1.44 1.86 0.44 0.21 0.23 7.24%
P/EPS 43.43 45.49 48.65 437.50 13.65 10.26 13.51 21.46%
EY 2.30 2.20 2.06 0.23 7.33 9.75 7.40 -17.68%
DY 6.53 3.82 6.94 7.14 6.02 9.09 8.33 -3.97%
P/NAPS 0.89 1.56 0.87 0.83 0.99 0.67 0.72 3.59%

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