[PAOS] YoY Quarter Result on 30-Nov-2013 [#2]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -41.32%
YoY- -30.45%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Revenue 61,303 14,179 14,147 47,078 75,492 67,038 54,273 2.04%
PBT 436 1,473 84 1,657 1,995 1,122 941 -12.02%
Tax -296 -499 -215 -579 -445 -625 -200 6.74%
NP 140 974 -131 1,078 1,550 497 741 -24.23%
-
NP to SH 140 974 -131 1,078 1,550 497 741 -24.23%
-
Tax Rate 67.89% 33.88% 255.95% 34.94% 22.31% 55.70% 21.25% -
Total Cost 61,163 13,205 14,278 46,000 73,942 66,541 53,532 2.24%
-
Net Worth 96,833 99,804 98,845 101,743 100,507 99,399 98,395 -0.26%
Dividend
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Net Worth 96,833 99,804 98,845 101,743 100,507 99,399 98,395 -0.26%
NOSH 116,666 120,246 119,090 121,123 121,093 121,219 121,475 -0.67%
Ratio Analysis
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
NP Margin 0.23% 6.87% -0.93% 2.29% 2.05% 0.74% 1.37% -
ROE 0.14% 0.98% -0.13% 1.06% 1.54% 0.50% 0.75% -
Per Share
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 52.55 11.79 11.88 38.87 62.34 55.30 44.68 2.73%
EPS 0.12 0.81 -0.11 0.89 1.28 0.41 0.61 -23.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.83 0.84 0.83 0.82 0.81 0.40%
Adjusted Per Share Value based on latest NOSH - 121,123
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
RPS 33.84 7.83 7.81 25.99 41.67 37.00 29.96 2.04%
EPS 0.08 0.54 -0.07 0.60 0.86 0.27 0.41 -23.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5345 0.5509 0.5456 0.5616 0.5548 0.5487 0.5431 -0.26%
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 30/11/16 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 1.15 0.74 0.655 0.71 0.55 0.54 0.85 -
P/RPS 2.19 6.28 5.51 1.83 0.88 0.98 1.90 2.39%
P/EPS 958.33 91.36 -595.45 79.78 42.97 131.71 139.34 37.86%
EY 0.10 1.09 -0.17 1.25 2.33 0.76 0.72 -28.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.89 0.79 0.85 0.66 0.66 1.05 4.78%
Price Multiplier on Announcement Date
30/11/16 30/11/15 30/11/14 30/11/13 30/11/12 30/11/11 30/11/10 CAGR
Date 24/01/17 26/01/16 27/01/15 27/01/14 29/01/13 20/01/12 25/01/11 -
Price 0.58 0.62 0.66 0.80 0.60 0.55 0.71 -
P/RPS 1.10 5.26 5.56 2.06 0.96 0.99 1.59 -5.95%
P/EPS 483.33 76.54 -600.00 89.89 46.88 134.15 116.39 26.75%
EY 0.21 1.31 -0.17 1.11 2.13 0.75 0.86 -20.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.80 0.95 0.72 0.67 0.88 -3.73%

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