[PAOS] YoY Quarter Result on 31-May-2012 [#4]

Stock
[PAOS] PAOS HOLDINGS BHD
Announcement Date
31-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- -144.55%
YoY- -123.3%
Quarter Report
Latest QR
Upcoming QR
PAOS's Result
PAOS's Financial Summary
View:
Show?
Quarter Result
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Revenue 16,355 19,452 57,224 66,483 74,980 18,123 70,882 -21.67%
PBT 1,939 1,029 1,727 -357 2,395 110 8,282 -21.48%
Tax -670 -507 -1,234 79 -1,202 -101 368 -
NP 1,269 522 493 -278 1,193 9 8,650 -27.36%
-
NP to SH 1,269 522 493 -278 1,193 9 8,650 -27.36%
-
Tax Rate 34.55% 49.27% 71.45% - 50.19% 91.82% -4.44% -
Total Cost 15,086 18,930 56,731 66,761 73,787 18,114 62,232 -21.02%
-
Net Worth 100,311 102,167 99,802 97,904 98,814 72,900 100,272 0.00%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Net Worth 100,311 102,167 99,802 97,904 98,814 72,900 100,272 0.00%
NOSH 120,857 121,627 120,243 120,869 120,505 90,000 120,810 0.00%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
NP Margin 7.76% 2.68% 0.86% -0.42% 1.59% 0.05% 12.20% -
ROE 1.27% 0.51% 0.49% -0.28% 1.21% 0.01% 8.63% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 13.53 15.99 47.59 55.00 62.22 20.14 58.67 -21.68%
EPS 1.05 0.43 0.41 -0.23 0.99 0.01 7.16 -27.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.83 0.81 0.82 0.81 0.83 0.00%
Adjusted Per Share Value based on latest NOSH - 120,869
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
RPS 9.03 10.74 31.59 36.70 41.39 10.00 39.13 -21.67%
EPS 0.70 0.29 0.27 -0.15 0.66 0.00 4.77 -27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5537 0.564 0.5509 0.5404 0.5454 0.4024 0.5535 0.00%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/05/11 31/05/10 29/05/09 -
Price 0.635 0.67 0.605 0.60 0.70 0.87 1.04 -
P/RPS 4.69 4.19 1.27 1.09 1.13 4.32 1.77 17.62%
P/EPS 60.48 156.11 147.56 -260.87 70.71 8,700.00 14.53 26.81%
EY 1.65 0.64 0.68 -0.38 1.41 0.01 6.88 -21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.73 0.74 0.85 1.07 1.25 -7.75%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/05/11 31/05/10 31/05/09 CAGR
Date 28/07/15 24/07/14 29/07/13 31/07/12 29/07/11 29/07/10 30/07/09 -
Price 0.67 0.70 0.60 0.53 0.75 0.82 0.93 -
P/RPS 4.95 4.38 1.26 0.96 1.21 4.07 1.59 20.82%
P/EPS 63.81 163.10 146.34 -230.43 75.76 8,200.00 12.99 30.36%
EY 1.57 0.61 0.68 -0.43 1.32 0.01 7.70 -23.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.83 0.72 0.65 0.91 1.01 1.12 -5.25%

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