[PAOS] YoY Annualized Quarter Result on 31-Aug-2024 [#1]

Announcement Date
25-Oct-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2025
Quarter
31-Aug-2024 [#1]
Profit Trend
QoQ- -3734.04%
YoY- -1028.26%
View:
Show?
Annualized Quarter Result
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Revenue 492,116 1,011,368 619,924 287,980 236,196 233,864 370,208 4.85%
PBT -3,200 1,052 -3,328 -4,132 -2,064 -900 3,344 -
Tax -216 -684 -180 -268 -248 -516 -1,448 -27.15%
NP -3,416 368 -3,508 -4,400 -2,312 -1,416 1,896 -
-
NP to SH -3,416 368 -3,508 -4,400 -2,312 -1,416 1,896 -
-
Tax Rate - 65.02% - - - - 43.30% -
Total Cost 495,532 1,011,000 623,432 292,380 238,508 235,280 368,312 5.06%
-
Net Worth 86,958 88,770 86,958 90,582 92,393 96,016 99,640 -2.24%
Dividend
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Div - - - - - 5,797 5,797 -
Div Payout % - - - - - 0.00% 305.76% -
Equity
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Net Worth 86,958 88,770 86,958 90,582 92,393 96,016 99,640 -2.24%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
NP Margin -0.69% 0.04% -0.57% -1.53% -0.98% -0.61% 0.51% -
ROE -3.93% 0.41% -4.03% -4.86% -2.50% -1.47% 1.90% -
Per Share
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 271.64 558.26 342.19 158.96 130.38 129.09 204.35 4.85%
EPS -1.88 0.20 -1.92 -2.44 -1.28 -0.80 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 3.20 3.20 -
NAPS 0.48 0.49 0.48 0.50 0.51 0.53 0.55 -2.24%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
RPS 271.64 558.26 342.19 158.96 130.38 129.09 204.35 4.85%
EPS -1.88 0.20 -1.92 -2.44 -1.28 -0.80 1.04 -
DPS 0.00 0.00 0.00 0.00 0.00 3.20 3.20 -
NAPS 0.48 0.49 0.48 0.50 0.51 0.53 0.55 -2.24%
Price Multiplier on Financial Quarter End Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 30/08/24 30/08/23 30/08/22 30/08/21 28/08/20 30/08/19 30/08/18 -
Price 0.36 0.30 0.335 0.405 0.29 0.385 0.35 -
P/RPS 0.13 0.05 0.10 0.25 0.22 0.30 0.17 -4.36%
P/EPS -19.09 147.69 -17.30 -16.68 -22.72 -49.26 33.44 -
EY -5.24 0.68 -5.78 -6.00 -4.40 -2.03 2.99 -
DY 0.00 0.00 0.00 0.00 0.00 8.31 9.14 -
P/NAPS 0.75 0.61 0.70 0.81 0.57 0.73 0.64 2.67%
Price Multiplier on Announcement Date
31/08/24 31/08/23 31/08/22 31/08/21 31/08/20 31/08/19 31/08/18 CAGR
Date 25/10/24 27/10/23 28/10/22 27/10/21 27/10/20 24/10/19 25/10/18 -
Price 0.34 0.29 0.265 0.46 0.345 0.37 0.36 -
P/RPS 0.13 0.05 0.08 0.29 0.26 0.29 0.18 -5.27%
P/EPS -18.03 142.77 -13.69 -18.94 -27.03 -47.34 34.40 -
EY -5.55 0.70 -7.31 -5.28 -3.70 -2.11 2.91 -
DY 0.00 0.00 0.00 0.00 0.00 8.65 8.89 -
P/NAPS 0.71 0.59 0.55 0.92 0.68 0.70 0.65 1.48%

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