[PAOS] YoY Annualized Quarter Result on 31-Aug-2017 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
31-Aug-2017 [#1]
Profit Trend
QoQ- 10.31%
YoY- -41.06%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Revenue 236,196 233,864 370,208 252,008 201,260 60,716 48,104 30.33%
PBT -2,064 -900 3,344 3,304 5,040 3,076 772 -
Tax -248 -516 -1,448 -1,260 -1,572 -1,276 -568 -12.88%
NP -2,312 -1,416 1,896 2,044 3,468 1,800 204 -
-
NP to SH -2,312 -1,416 1,896 2,044 3,468 1,800 204 -
-
Tax Rate - - 43.30% 38.14% 31.19% 41.48% 73.58% -
Total Cost 238,508 235,280 368,312 249,964 197,792 58,916 47,900 30.64%
-
Net Worth 92,393 96,016 99,640 99,640 101,149 100,945 107,099 -2.42%
Dividend
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Div - 5,797 5,797 5,797 6,020 6,081 6,375 -
Div Payout % - 0.00% 305.76% 283.62% 173.61% 337.84% 3,125.00% -
Equity
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Net Worth 92,393 96,016 99,640 99,640 101,149 100,945 107,099 -2.42%
NOSH 181,164 181,164 181,164 181,164 120,776 121,621 127,500 6.02%
Ratio Analysis
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
NP Margin -0.98% -0.61% 0.51% 0.81% 1.72% 2.96% 0.42% -
ROE -2.50% -1.47% 1.90% 2.05% 3.43% 1.78% 0.19% -
Per Share
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 130.38 129.09 204.35 139.10 167.14 49.92 37.73 22.93%
EPS -1.28 -0.80 1.04 1.12 2.88 1.48 0.16 -
DPS 0.00 3.20 3.20 3.20 5.00 5.00 5.00 -
NAPS 0.51 0.53 0.55 0.55 0.84 0.83 0.84 -7.97%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
RPS 130.86 129.56 205.10 139.62 111.50 33.64 26.65 30.34%
EPS -1.28 -0.78 1.05 1.13 1.92 1.00 0.11 -
DPS 0.00 3.21 3.21 3.21 3.34 3.37 3.53 -
NAPS 0.5119 0.5319 0.552 0.552 0.5604 0.5593 0.5934 -2.43%
Price Multiplier on Financial Quarter End Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 29/08/14 -
Price 0.29 0.385 0.35 0.505 1.03 0.67 0.75 -
P/RPS 0.22 0.30 0.17 0.36 0.62 1.34 1.99 -30.69%
P/EPS -22.72 -49.26 33.44 44.76 35.76 45.27 468.75 -
EY -4.40 -2.03 2.99 2.23 2.80 2.21 0.21 -
DY 0.00 8.31 9.14 6.34 4.85 7.46 6.67 -
P/NAPS 0.57 0.73 0.64 0.92 1.23 0.81 0.89 -7.15%
Price Multiplier on Announcement Date
31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 31/08/14 CAGR
Date 27/10/20 24/10/19 25/10/18 26/10/17 27/10/16 27/10/15 30/10/14 -
Price 0.345 0.37 0.36 0.49 1.31 0.72 0.70 -
P/RPS 0.26 0.29 0.18 0.35 0.78 1.44 1.86 -27.93%
P/EPS -27.03 -47.34 34.40 43.43 45.49 48.65 437.50 -
EY -3.70 -2.11 2.91 2.30 2.20 2.06 0.23 -
DY 0.00 8.65 8.89 6.53 3.82 6.94 7.14 -
P/NAPS 0.68 0.70 0.65 0.89 1.56 0.87 0.83 -3.26%

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