[PAOS] YoY Cumulative Quarter Result on 31-Aug-2020 [#1]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
31-Aug-2020 [#1]
Profit Trend
QoQ- 56.99%
YoY- -63.28%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Cumulative Result
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Revenue 252,842 154,981 71,995 59,049 58,466 92,552 63,002 26.04%
PBT 263 -832 -1,033 -516 -225 836 826 -17.35%
Tax -171 -45 -67 -62 -129 -362 -315 -9.67%
NP 92 -877 -1,100 -578 -354 474 511 -24.84%
-
NP to SH 92 -877 -1,100 -578 -354 474 511 -24.84%
-
Tax Rate 65.02% - - - - 43.30% 38.14% -
Total Cost 252,750 155,858 73,095 59,627 58,820 92,078 62,491 26.21%
-
Net Worth 88,770 86,958 90,582 92,393 96,016 99,640 99,640 -1.90%
Dividend
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Div - - - - 1,449 1,449 1,449 -
Div Payout % - - - - 0.00% 305.76% 283.62% -
Equity
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Net Worth 88,770 86,958 90,582 92,393 96,016 99,640 99,640 -1.90%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
NP Margin 0.04% -0.57% -1.53% -0.98% -0.61% 0.51% 0.81% -
ROE 0.10% -1.01% -1.21% -0.63% -0.37% 0.48% 0.51% -
Per Share
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 139.57 85.55 39.74 32.59 32.27 51.09 34.78 26.04%
EPS 0.05 -0.48 -0.61 -0.32 -0.20 0.26 0.28 -24.94%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 -
NAPS 0.49 0.48 0.50 0.51 0.53 0.55 0.55 -1.90%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
RPS 139.57 85.55 39.74 32.59 32.27 51.09 34.78 26.04%
EPS 0.05 -0.48 -0.61 -0.32 -0.20 0.26 0.28 -24.94%
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 -
NAPS 0.49 0.48 0.50 0.51 0.53 0.55 0.55 -1.90%
Price Multiplier on Financial Quarter End Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 30/08/17 -
Price 0.30 0.335 0.405 0.29 0.385 0.35 0.505 -
P/RPS 0.21 0.39 1.02 0.89 1.19 0.69 1.45 -27.52%
P/EPS 590.75 -69.20 -66.70 -90.90 -197.03 133.77 179.04 22.00%
EY 0.17 -1.45 -1.50 -1.10 -0.51 0.75 0.56 -18.01%
DY 0.00 0.00 0.00 0.00 2.08 2.29 1.58 -
P/NAPS 0.61 0.70 0.81 0.57 0.73 0.64 0.92 -6.61%
Price Multiplier on Announcement Date
31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 31/08/17 CAGR
Date 27/10/23 28/10/22 27/10/21 27/10/20 24/10/19 25/10/18 26/10/17 -
Price 0.29 0.265 0.46 0.345 0.37 0.36 0.49 -
P/RPS 0.21 0.31 1.16 1.06 1.15 0.70 1.41 -27.18%
P/EPS 571.06 -54.74 -75.76 -108.13 -189.35 137.59 173.72 21.92%
EY 0.18 -1.83 -1.32 -0.92 -0.53 0.73 0.58 -17.71%
DY 0.00 0.00 0.00 0.00 2.16 2.22 1.63 -
P/NAPS 0.59 0.55 0.92 0.68 0.70 0.65 0.89 -6.61%

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