[PAOS] YoY Cumulative Quarter Result on 28-Feb-2018 [#3]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
25-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2018
Quarter
28-Feb-2018 [#3]
Profit Trend
QoQ- -15.64%
YoY- -59.9%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Revenue 281,538 195,049 273,119 204,332 179,830 43,949 40,923 37.86%
PBT -1,051 -519 1,999 1,302 1,894 3,370 1,058 -
Tax -261 -317 -907 -725 -455 -1,382 -578 -12.39%
NP -1,312 -836 1,092 577 1,439 1,988 480 -
-
NP to SH -1,312 -836 1,092 577 1,439 1,988 480 -
-
Tax Rate - - 45.37% 55.68% 24.02% 41.01% 54.63% -
Total Cost 282,850 195,885 272,027 203,755 178,391 41,961 40,443 38.24%
-
Net Worth 90,582 94,205 97,828 97,828 101,451 100,002 99,599 -1.56%
Dividend
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Div - 2,898 2,898 1,449 3,713 3,012 2,999 -
Div Payout % - 0.00% 265.44% 251.18% 258.09% 151.52% 625.00% -
Equity
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Net Worth 90,582 94,205 97,828 97,828 101,451 100,002 99,599 -1.56%
NOSH 181,164 181,164 181,164 181,164 181,164 120,484 119,999 7.09%
Ratio Analysis
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
NP Margin -0.47% -0.43% 0.40% 0.28% 0.80% 4.52% 1.17% -
ROE -1.45% -0.89% 1.12% 0.59% 1.42% 1.99% 0.48% -
Per Share
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 155.41 107.66 150.76 112.79 99.26 36.48 34.10 28.73%
EPS -0.72 -0.46 0.60 0.32 0.79 1.65 0.40 -
DPS 0.00 1.60 1.60 0.80 2.05 2.50 2.50 -
NAPS 0.50 0.52 0.54 0.54 0.56 0.83 0.83 -8.09%
Adjusted Per Share Value based on latest NOSH - 181,164
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
RPS 155.41 107.66 150.76 112.79 99.26 24.26 22.59 37.86%
EPS -0.72 -0.46 0.60 0.32 0.79 1.10 0.26 -
DPS 0.00 1.60 1.60 0.80 2.05 1.66 1.66 -
NAPS 0.50 0.52 0.54 0.54 0.56 0.552 0.5498 -1.56%
Price Multiplier on Financial Quarter End Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 26/02/21 28/02/20 28/02/19 28/02/18 28/02/17 29/02/16 27/02/15 -
Price 0.295 0.34 0.325 0.39 0.545 0.62 0.70 -
P/RPS 0.19 0.32 0.22 0.35 0.55 1.70 2.05 -32.70%
P/EPS -40.73 -73.68 53.92 122.45 68.61 37.58 175.00 -
EY -2.45 -1.36 1.85 0.82 1.46 2.66 0.57 -
DY 0.00 4.71 4.92 2.05 3.76 4.03 3.57 -
P/NAPS 0.59 0.65 0.60 0.72 0.97 0.75 0.84 -5.71%
Price Multiplier on Announcement Date
28/02/21 29/02/20 28/02/19 28/02/18 28/02/17 29/02/16 28/02/15 CAGR
Date 28/04/21 11/06/20 26/04/19 25/04/18 27/04/17 28/04/16 28/04/15 -
Price 0.335 0.30 0.38 0.435 0.60 0.705 0.65 -
P/RPS 0.22 0.28 0.25 0.39 0.60 1.93 1.91 -30.22%
P/EPS -46.26 -65.01 63.04 136.58 75.54 42.73 162.50 -
EY -2.16 -1.54 1.59 0.73 1.32 2.34 0.62 -
DY 0.00 5.33 4.21 1.84 3.42 3.55 3.85 -
P/NAPS 0.67 0.58 0.70 0.81 1.07 0.85 0.78 -2.49%

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