[PAOS] YoY Quarter Result on 30-Nov-2012 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
30-Nov-2012 [#2]
Profit Trend
QoQ- -4.14%
YoY- 211.87%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Revenue 14,179 14,147 47,078 75,492 67,038 54,273 41,633 -16.42%
PBT 1,473 84 1,657 1,995 1,122 941 587 16.56%
Tax -499 -215 -579 -445 -625 -200 -200 16.45%
NP 974 -131 1,078 1,550 497 741 387 16.62%
-
NP to SH 974 -131 1,078 1,550 497 741 387 16.62%
-
Tax Rate 33.88% 255.95% 34.94% 22.31% 55.70% 21.25% 34.07% -
Total Cost 13,205 14,278 46,000 73,942 66,541 53,532 41,246 -17.28%
-
Net Worth 99,804 98,845 101,743 100,507 99,399 98,395 99,168 0.10%
Dividend
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Net Worth 99,804 98,845 101,743 100,507 99,399 98,395 99,168 0.10%
NOSH 120,246 119,090 121,123 121,093 121,219 121,475 120,937 -0.09%
Ratio Analysis
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
NP Margin 6.87% -0.93% 2.29% 2.05% 0.74% 1.37% 0.93% -
ROE 0.98% -0.13% 1.06% 1.54% 0.50% 0.75% 0.39% -
Per Share
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 11.79 11.88 38.87 62.34 55.30 44.68 34.43 -16.35%
EPS 0.81 -0.11 0.89 1.28 0.41 0.61 0.32 16.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.84 0.83 0.82 0.81 0.82 0.20%
Adjusted Per Share Value based on latest NOSH - 121,093
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
RPS 7.83 7.81 25.99 41.67 37.00 29.96 22.98 -16.41%
EPS 0.54 -0.07 0.60 0.86 0.27 0.41 0.21 17.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5509 0.5456 0.5616 0.5548 0.5487 0.5431 0.5474 0.10%
Price Multiplier on Financial Quarter End Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 0.74 0.655 0.71 0.55 0.54 0.85 0.88 -
P/RPS 6.28 5.51 1.83 0.88 0.98 1.90 2.56 16.12%
P/EPS 91.36 -595.45 79.78 42.97 131.71 139.34 275.00 -16.77%
EY 1.09 -0.17 1.25 2.33 0.76 0.72 0.36 20.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.79 0.85 0.66 0.66 1.05 1.07 -3.02%
Price Multiplier on Announcement Date
30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 30/11/09 CAGR
Date 26/01/16 27/01/15 27/01/14 29/01/13 20/01/12 25/01/11 27/01/10 -
Price 0.62 0.66 0.80 0.60 0.55 0.71 0.89 -
P/RPS 5.26 5.56 2.06 0.96 0.99 1.59 2.59 12.52%
P/EPS 76.54 -600.00 89.89 46.88 134.15 116.39 278.13 -19.34%
EY 1.31 -0.17 1.11 2.13 0.75 0.86 0.36 24.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.80 0.95 0.72 0.67 0.88 1.09 -6.03%

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