[PAOS] YoY Annualized Quarter Result on 30-Nov-2018 [#2]

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Annualized Quarter Result
Revenue	296,894	336,114	236,080	391,762	262,610	223,236	58,716	30.97%
YoY %	-11.67%	42.37%	-39.74%	49.18%	17.64%	280.20%	-	-
Horiz. %	505.64%	572.44%	402.07%	667.22%	447.25%	380.20%	100.00%	-
PBT	-4,374	-1,288	-960	3,556	2,556	3,392	4,484	-
YoY %	-239.60%	-34.17%	-127.00%	39.12%	-24.65%	-24.35%	-	-
Horiz. %	-97.55%	-28.72%	-21.41%	79.30%	57.00%	75.65%	100.00%	-
Tax	-260	-488	-472	-1,444	-1,188	-1,378	-1,636	-26.38%
YoY %	46.72%	-3.39%	67.31%	-21.55%	13.79%	15.77%	-	-
Horiz. %	15.89%	29.83%	28.85%	88.26%	72.62%	84.23%	100.00%	-
NP	-4,634	-1,776	-1,432	2,112	1,368	2,014	2,848	-
YoY %	-160.92%	-24.02%	-167.80%	54.39%	-32.08%	-29.28%	-	-
Horiz. %	-162.71%	-62.36%	-50.28%	74.16%	48.03%	70.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-4,634	-1,776	-1,432	2,112	1,368	2,014	2,848	-
YoY %	-160.92%	-24.02%	-167.80%	54.39%	-32.08%	-29.28%	-	-
Horiz. %	-162.71%	-62.36%	-50.28%	74.16%	48.03%	70.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	40.61%	46.48%	40.62%	36.49%	-
YoY %	-	-	-	-12.63%	14.43%	11.32%	-	-
Horiz. %	-	-	-	111.29%	127.38%	111.32%	100.00%	-
Total Cost	301,528	337,890	237,512	389,650	261,242	221,222	55,868	32.40%
YoY %	-10.76%	42.26%	-39.04%	49.15%	18.09%	295.97%	-	-
Horiz. %	539.72%	604.80%	425.13%	697.45%	467.61%	395.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	88,770	92,393	94,205	97,828	99,640	100,699	100,162	-1.99%
YoY %	-3.92%	-1.92%	-3.70%	-1.82%	-1.05%	0.54%	-	-
Horiz. %	88.63%	92.24%	94.05%	97.67%	99.48%	100.54%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Dividend
Div	-	-	2,898	2,898	2,898	3,033	3,016	-
YoY %	-	-	0.00%	0.00%	-4.45%	0.56%	-	-
Horiz. %	-	-	96.09%	96.09%	96.09%	100.56%	100.00%	-
Div Payout %	-	-	0.00%	137.25%	211.89%	150.60%	105.93%	-
YoY %	-	-	0.00%	-35.23%	40.70%	42.17%	-	-
Horiz. %	-	-	0.00%	129.57%	200.03%	142.17%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Equity
Net Worth	88,770	92,393	94,205	97,828	99,640	100,699	100,162	-1.99%
YoY %	-3.92%	-1.92%	-3.70%	-1.82%	-1.05%	0.54%	-	-
Horiz. %	88.63%	92.24%	94.05%	97.67%	99.48%	100.54%	100.00%	-
NOSH	181,164	181,164	181,164	181,164	181,164	121,325	120,677	6.99%
YoY %	0.00%	0.00%	0.00%	0.00%	49.32%	0.54%	-	-
Horiz. %	150.12%	150.12%	150.12%	150.12%	150.12%	100.54%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Ratio Analysis
NP Margin	-1.56%	-0.53%	-0.61%	0.54%	0.52%	0.90%	4.85%	-
YoY %	-194.34%	13.11%	-212.96%	3.85%	-42.22%	-81.44%	-	-
Horiz. %	-32.16%	-10.93%	-12.58%	11.13%	10.72%	18.56%	100.00%	-
ROE	-5.22%	-1.92%	-1.52%	2.16%	1.37%	2.00%	2.84%	-
YoY %	-171.88%	-26.32%	-170.37%	57.66%	-31.50%	-29.58%	-	-
Horiz. %	-183.80%	-67.61%	-53.52%	76.06%	48.24%	70.42%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Per Share
RPS	163.88	185.53	130.31	216.25	144.96	184.00	48.66	22.40%
YoY %	-11.67%	42.38%	-39.74%	49.18%	-21.22%	278.13%	-	-
Horiz. %	336.79%	381.28%	267.80%	444.41%	297.90%	378.13%	100.00%	-
EPS	-2.56	-0.98	-0.80	1.16	0.76	1.66	2.36	-
YoY %	-161.22%	-22.50%	-168.97%	52.63%	-54.22%	-29.66%	-	-
Horiz. %	-108.47%	-41.53%	-33.90%	49.15%	32.20%	70.34%	100.00%	-
DPS	0.00	0.00	1.60	1.60	1.60	2.50	2.50	-
YoY %	0.00%	0.00%	0.00%	0.00%	-36.00%	0.00%	-	-
Horiz. %	0.00%	0.00%	64.00%	64.00%	64.00%	100.00%	100.00%	-
NAPS	0.49	0.51	0.52	0.54	0.55	0.83	0.83	-8.40%
YoY %	-3.92%	-1.92%	-3.70%	-1.82%	-33.73%	0.00%	-	-
Horiz. %	59.04%	61.45%	62.65%	65.06%	66.27%	100.00%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Adjusted Per Share Value based on latest NOSH - 181,164
RPS	164.48	186.21	130.79	217.04	145.49	123.68	32.53	30.97%
YoY %	-11.67%	42.37%	-39.74%	49.18%	17.63%	280.20%	-	-
Horiz. %	505.63%	572.43%	402.06%	667.20%	447.25%	380.20%	100.00%	-
EPS	-2.57	-0.98	-0.79	1.17	0.76	1.12	1.58	-
YoY %	-162.24%	-24.05%	-167.52%	53.95%	-32.14%	-29.11%	-	-
Horiz. %	-162.66%	-62.03%	-50.00%	74.05%	48.10%	70.89%	100.00%	-
DPS	0.00	0.00	1.61	1.61	1.61	1.68	1.67	-
YoY %	0.00%	0.00%	0.00%	0.00%	-4.17%	0.60%	-	-
Horiz. %	0.00%	0.00%	96.41%	96.41%	96.41%	100.60%	100.00%	-
NAPS	0.4918	0.5119	0.5219	0.542	0.552	0.5579	0.5549	-1.99%
YoY %	-3.93%	-1.92%	-3.71%	-1.81%	-1.06%	0.54%	-	-
Horiz. %	88.63%	92.25%	94.05%	97.68%	99.48%	100.54%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/21	30/11/20	29/11/19	30/11/18	30/11/17	30/11/16	30/11/15	-
Price	0.36	0.31	0.33	0.355	0.45	1.15	0.74	-
P/RPS	0.22	0.17	0.25	0.16	0.31	0.63	1.52	-27.51%
YoY %	29.41%	-32.00%	56.25%	-48.39%	-50.79%	-58.55%	-	-
Horiz. %	14.47%	11.18%	16.45%	10.53%	20.39%	41.45%	100.00%	-
P/EPS	-14.07	-31.62	-41.75	30.45	59.59	69.28	31.36	-
YoY %	55.50%	24.26%	-237.11%	-48.90%	-13.99%	120.92%	-	-
Horiz. %	-44.87%	-100.83%	-133.13%	97.10%	190.02%	220.92%	100.00%	-
EY	-7.11	-3.16	-2.40	3.28	1.68	1.44	3.19	-
YoY %	-125.00%	-31.67%	-173.17%	95.24%	16.67%	-54.86%	-	-
Horiz. %	-222.88%	-99.06%	-75.24%	102.82%	52.66%	45.14%	100.00%	-
DY	0.00	0.00	4.85	4.51	3.56	2.17	3.38	-
YoY %	0.00%	0.00%	7.54%	26.69%	64.06%	-35.80%	-	-
Horiz. %	0.00%	0.00%	143.49%	133.43%	105.33%	64.20%	100.00%	-
P/NAPS	0.73	0.61	0.63	0.66	0.82	1.39	0.89	-3.24%
YoY %	19.67%	-3.17%	-4.55%	-19.51%	-41.01%	56.18%	-	-
Horiz. %	82.02%	68.54%	70.79%	74.16%	92.13%	156.18%	100.00%	-

	30/11/21	30/11/20	30/11/19	30/11/18	30/11/17	30/11/16	30/11/15	CAGR
Price Multiplier on Announcement Date
Date	26/01/22	27/01/21	21/01/20	24/01/19	25/01/18	24/01/17	26/01/16	-
Price	0.29	0.305	0.335	0.34	0.42	0.58	0.62	-
P/RPS	0.18	0.16	0.26	0.16	0.29	0.32	1.27	-27.77%
YoY %	12.50%	-38.46%	62.50%	-44.83%	-9.38%	-74.80%	-	-
Horiz. %	14.17%	12.60%	20.47%	12.60%	22.83%	25.20%	100.00%	-
P/EPS	-11.34	-31.11	-42.38	29.16	55.62	34.94	26.27	-
YoY %	63.55%	26.59%	-245.34%	-47.57%	59.19%	33.00%	-	-
Horiz. %	-43.17%	-118.42%	-161.32%	111.00%	211.72%	133.00%	100.00%	-
EY	-8.82	-3.21	-2.36	3.43	1.80	2.86	3.81	-
YoY %	-174.77%	-36.02%	-168.80%	90.56%	-37.06%	-24.93%	-	-
Horiz. %	-231.50%	-84.25%	-61.94%	90.03%	47.24%	75.07%	100.00%	-
DY	0.00	0.00	4.78	4.71	3.81	4.31	4.03	-
YoY %	0.00%	0.00%	1.49%	23.62%	-11.60%	6.95%	-	-
Horiz. %	0.00%	0.00%	118.61%	116.87%	94.54%	106.95%	100.00%	-
P/NAPS	0.59	0.60	0.64	0.63	0.76	0.70	0.75	-3.91%
YoY %	-1.67%	-6.25%	1.59%	-17.11%	8.57%	-6.67%	-	-
Horiz. %	78.67%	80.00%	85.33%	84.00%	101.33%	93.33%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos