[PAOS] YoY Cumulative Quarter Result on 30-Nov-2021 [#2]

Announcement Date
26-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
30-Nov-2021 [#2]
Profit Trend
QoQ- -110.64%
YoY- -160.92%
View:
Show?
Cumulative Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 429,840 325,536 148,447 168,057 118,040 195,881 131,305 21.84%
PBT -470 -993 -2,187 -644 -480 1,778 1,278 -
Tax -210 -303 -130 -244 -236 -722 -594 -15.90%
NP -680 -1,296 -2,317 -888 -716 1,056 684 -
-
NP to SH -680 -1,296 -2,317 -888 -716 1,056 684 -
-
Tax Rate - - - - - 40.61% 46.48% -
Total Cost 430,520 326,832 150,764 168,945 118,756 194,825 130,621 21.98%
-
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - 1,449 1,449 1,449 -
Div Payout % - - - - 0.00% 137.25% 211.89% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -0.16% -0.40% -1.56% -0.53% -0.61% 0.54% 0.52% -
ROE -0.78% -1.49% -2.61% -0.96% -0.76% 1.08% 0.69% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 237.27 179.69 81.94 92.77 65.16 108.12 72.48 21.84%
EPS -0.38 -0.72 -1.28 -0.49 -0.40 0.58 0.38 -
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 -
NAPS 0.48 0.48 0.49 0.51 0.52 0.54 0.55 -2.24%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 237.27 179.69 81.94 92.77 65.16 108.12 72.48 21.84%
EPS -0.38 -0.72 -1.28 -0.49 -0.40 0.58 0.38 -
DPS 0.00 0.00 0.00 0.00 0.80 0.80 0.80 -
NAPS 0.48 0.48 0.49 0.51 0.52 0.54 0.55 -2.24%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.375 0.26 0.36 0.31 0.33 0.355 0.45 -
P/RPS 0.16 0.14 0.44 0.33 0.51 0.33 0.62 -20.20%
P/EPS -99.91 -36.34 -28.15 -63.24 -83.50 60.90 119.19 -
EY -1.00 -2.75 -3.55 -1.58 -1.20 1.64 0.84 -
DY 0.00 0.00 0.00 0.00 2.42 2.25 1.78 -
P/NAPS 0.78 0.54 0.73 0.61 0.63 0.66 0.82 -0.82%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 26/01/24 18/01/23 26/01/22 27/01/21 21/01/20 24/01/19 25/01/18 -
Price 0.36 0.265 0.29 0.305 0.335 0.34 0.42 -
P/RPS 0.15 0.15 0.35 0.33 0.51 0.31 0.58 -20.17%
P/EPS -95.91 -37.04 -22.67 -62.22 -84.76 58.33 111.24 -
EY -1.04 -2.70 -4.41 -1.61 -1.18 1.71 0.90 -
DY 0.00 0.00 0.00 0.00 2.39 2.35 1.90 -
P/NAPS 0.75 0.55 0.59 0.60 0.64 0.63 0.76 -0.22%

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