[PAOS] YoY Annualized Quarter Result on 31-Aug-2018 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2019
Quarter
31-Aug-2018 [#1]
Profit Trend
QoQ- 121.75%
YoY- -7.24%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Revenue 287,980 236,196 233,864 370,208 252,008 201,260 60,716 29.59%
PBT -4,132 -2,064 -900 3,344 3,304 5,040 3,076 -
Tax -268 -248 -516 -1,448 -1,260 -1,572 -1,276 -22.88%
NP -4,400 -2,312 -1,416 1,896 2,044 3,468 1,800 -
-
NP to SH -4,400 -2,312 -1,416 1,896 2,044 3,468 1,800 -
-
Tax Rate - - - 43.30% 38.14% 31.19% 41.48% -
Total Cost 292,380 238,508 235,280 368,312 249,964 197,792 58,916 30.57%
-
Net Worth 90,582 92,393 96,016 99,640 99,640 101,149 100,945 -1.78%
Dividend
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Div - - 5,797 5,797 5,797 6,020 6,081 -
Div Payout % - - 0.00% 305.76% 283.62% 173.61% 337.84% -
Equity
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Net Worth 90,582 92,393 96,016 99,640 99,640 101,149 100,945 -1.78%
NOSH 181,164 181,164 181,164 181,164 181,164 120,776 121,621 6.86%
Ratio Analysis
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
NP Margin -1.53% -0.98% -0.61% 0.51% 0.81% 1.72% 2.96% -
ROE -4.86% -2.50% -1.47% 1.90% 2.05% 3.43% 1.78% -
Per Share
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 158.96 130.38 129.09 204.35 139.10 167.14 49.92 21.27%
EPS -2.44 -1.28 -0.80 1.04 1.12 2.88 1.48 -
DPS 0.00 0.00 3.20 3.20 3.20 5.00 5.00 -
NAPS 0.50 0.51 0.53 0.55 0.55 0.84 0.83 -8.09%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
RPS 159.55 130.86 129.56 205.10 139.62 111.50 33.64 29.58%
EPS -2.44 -1.28 -0.78 1.05 1.13 1.92 1.00 -
DPS 0.00 0.00 3.21 3.21 3.21 3.34 3.37 -
NAPS 0.5018 0.5119 0.5319 0.552 0.552 0.5604 0.5593 -1.79%
Price Multiplier on Financial Quarter End Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 30/08/16 28/08/15 -
Price 0.405 0.29 0.385 0.35 0.505 1.03 0.67 -
P/RPS 0.25 0.22 0.30 0.17 0.36 0.62 1.34 -24.38%
P/EPS -16.68 -22.72 -49.26 33.44 44.76 35.76 45.27 -
EY -6.00 -4.40 -2.03 2.99 2.23 2.80 2.21 -
DY 0.00 0.00 8.31 9.14 6.34 4.85 7.46 -
P/NAPS 0.81 0.57 0.73 0.64 0.92 1.23 0.81 0.00%
Price Multiplier on Announcement Date
31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 31/08/16 31/08/15 CAGR
Date 27/10/21 27/10/20 24/10/19 25/10/18 26/10/17 27/10/16 27/10/15 -
Price 0.46 0.345 0.37 0.36 0.49 1.31 0.72 -
P/RPS 0.29 0.26 0.29 0.18 0.35 0.78 1.44 -23.42%
P/EPS -18.94 -27.03 -47.34 34.40 43.43 45.49 48.65 -
EY -5.28 -3.70 -2.11 2.91 2.30 2.20 2.06 -
DY 0.00 0.00 8.65 8.89 6.53 3.82 6.94 -
P/NAPS 0.92 0.68 0.70 0.65 0.89 1.56 0.87 0.93%

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