[PAOS] YoY TTM Result on 31-May-2018 [#4]

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
TTM Result
Revenue	404,862	282,844	326,700	279,529	237,447	74,102	57,278	38.49%
YoY %	43.14%	-13.42%	16.88%	17.72%	220.43%	29.37%	-	-
Horiz. %	706.84%	493.81%	570.38%	488.02%	414.55%	129.37%	100.00%	-
PBT	-444	-1,059	1,637	1,487	2,588	5,403	2,997	-
YoY %	58.07%	-164.69%	10.09%	-42.54%	-52.10%	80.28%	-	-
Horiz. %	-14.81%	-35.34%	54.62%	49.62%	86.35%	180.28%	100.00%	-
Tax	-707	-285	-894	-631	-735	-1,946	-1,248	-9.02%
YoY %	-148.07%	68.12%	-41.68%	14.15%	62.23%	-55.93%	-	-
Horiz. %	56.65%	22.84%	71.63%	50.56%	58.89%	155.93%	100.00%	-
NP	-1,151	-1,344	743	856	1,853	3,457	1,749	-
YoY %	14.36%	-280.89%	-13.20%	-53.80%	-46.40%	97.66%	-	-
Horiz. %	-65.81%	-76.84%	42.48%	48.94%	105.95%	197.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-1,151	-1,344	743	856	1,853	3,457	1,749	-
YoY %	14.36%	-280.89%	-13.20%	-53.80%	-46.40%	97.66%	-	-
Horiz. %	-65.81%	-76.84%	42.48%	48.94%	105.95%	197.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	54.61%	42.43%	28.40%	36.02%	41.64%	-
YoY %	-	-	28.71%	49.40%	-21.15%	-13.50%	-	-
Horiz. %	-	-	131.15%	101.90%	68.20%	86.50%	100.00%	-
Total Cost	406,013	284,188	325,957	278,673	235,594	70,645	55,529	39.27%
YoY %	42.87%	-12.81%	16.97%	18.29%	233.49%	27.22%	-	-
Horiz. %	731.17%	511.78%	587.00%	501.85%	424.27%	127.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	90,582	92,393	96,016	99,640	99,640	99,872	100,311	-1.68%
YoY %	-1.96%	-3.77%	-3.64%	0.00%	-0.23%	-0.44%	-	-
Horiz. %	90.30%	92.11%	95.72%	99.33%	99.33%	99.56%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Dividend
Div	-	2,898	2,898	1,449	2,954	3,022	3,115	-
YoY %	-	0.00%	100.00%	-50.95%	-2.25%	-2.99%	-	-
Horiz. %	-	93.03%	93.03%	46.52%	94.83%	97.01%	100.00%	-
Div Payout %	-	0.00%	390.12%	169.31%	159.45%	87.44%	178.13%	-
YoY %	-	0.00%	130.42%	6.18%	82.35%	-50.91%	-	-
Horiz. %	-	0.00%	219.01%	95.05%	89.51%	49.09%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Equity
Net Worth	90,582	92,393	96,016	99,640	99,640	99,872	100,311	-1.68%
YoY %	-1.96%	-3.77%	-3.64%	0.00%	-0.23%	-0.44%	-	-
Horiz. %	90.30%	92.11%	95.72%	99.33%	99.33%	99.56%	100.00%	-
NOSH	181,164	181,164	181,164	181,164	181,164	120,327	120,857	6.97%
YoY %	0.00%	0.00%	0.00%	0.00%	50.56%	-0.44%	-	-
Horiz. %	149.90%	149.90%	149.90%	149.90%	149.90%	99.56%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Ratio Analysis
NP Margin	-0.28%	-0.48%	0.23%	0.31%	0.78%	4.67%	3.05%	-
YoY %	41.67%	-308.70%	-25.81%	-60.26%	-83.30%	53.11%	-	-
Horiz. %	-9.18%	-15.74%	7.54%	10.16%	25.57%	153.11%	100.00%	-
ROE	-1.27%	-1.45%	0.77%	0.86%	1.86%	3.46%	1.74%	-
YoY %	12.41%	-288.31%	-10.47%	-53.76%	-46.24%	98.85%	-	-
Horiz. %	-72.99%	-83.33%	44.25%	49.43%	106.90%	198.85%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Per Share
RPS	223.48	156.13	180.33	154.30	131.07	61.58	47.39	29.46%
YoY %	43.14%	-13.42%	16.87%	17.72%	112.85%	29.94%	-	-
Horiz. %	471.58%	329.46%	380.52%	325.60%	276.58%	129.94%	100.00%	-
EPS	-0.64	-0.74	0.41	0.47	1.02	2.87	1.45	-
YoY %	13.51%	-280.49%	-12.77%	-53.92%	-64.46%	97.93%	-	-
Horiz. %	-44.14%	-51.03%	28.28%	32.41%	70.34%	197.93%	100.00%	-
DPS	0.00	1.60	1.60	0.80	1.63	2.50	2.58	-
YoY %	0.00%	0.00%	100.00%	-50.92%	-34.80%	-3.10%	-	-
Horiz. %	0.00%	62.02%	62.02%	31.01%	63.18%	96.90%	100.00%	-
NAPS	0.50	0.51	0.53	0.55	0.55	0.83	0.83	-8.09%
YoY %	-1.96%	-3.77%	-3.64%	0.00%	-33.73%	0.00%	-	-
Horiz. %	60.24%	61.45%	63.86%	66.27%	66.27%	100.00%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Adjusted Per Share Value based on latest NOSH - 181,164
RPS	223.48	156.13	180.33	154.30	131.07	40.90	31.62	38.48%
YoY %	43.14%	-13.42%	16.87%	17.72%	220.46%	29.35%	-	-
Horiz. %	706.77%	493.77%	570.30%	487.98%	414.52%	129.35%	100.00%	-
EPS	-0.64	-0.74	0.41	0.47	1.02	1.91	0.97	-
YoY %	13.51%	-280.49%	-12.77%	-53.92%	-46.60%	96.91%	-	-
Horiz. %	-65.98%	-76.29%	42.27%	48.45%	105.15%	196.91%	100.00%	-
DPS	0.00	1.60	1.60	0.80	1.63	1.67	1.72	-
YoY %	0.00%	0.00%	100.00%	-50.92%	-2.40%	-2.91%	-	-
Horiz. %	0.00%	93.02%	93.02%	46.51%	94.77%	97.09%	100.00%	-
NAPS	0.50	0.51	0.53	0.55	0.55	0.5513	0.5537	-1.68%
YoY %	-1.96%	-3.77%	-3.64%	0.00%	-0.24%	-0.43%	-	-
Horiz. %	90.30%	92.11%	95.72%	99.33%	99.33%	99.57%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/21	29/05/20	31/05/19	31/05/18	31/05/17	31/05/16	29/05/15	-
Price	0.295	0.295	0.35	0.39	0.56	0.70	0.635	-
P/RPS	0.13	0.19	0.19	0.25	0.43	1.14	1.34	-32.18%
YoY %	-31.58%	0.00%	-24.00%	-41.86%	-62.28%	-14.93%	-	-
Horiz. %	9.70%	14.18%	14.18%	18.66%	32.09%	85.07%	100.00%	-
P/EPS	-46.43	-39.76	85.34	82.54	54.75	24.36	43.88	-
YoY %	-16.78%	-146.59%	3.39%	50.76%	124.75%	-44.48%	-	-
Horiz. %	-105.81%	-90.61%	194.48%	188.10%	124.77%	55.52%	100.00%	-
EY	-2.15	-2.51	1.17	1.21	1.83	4.10	2.28	-
YoY %	14.34%	-314.53%	-3.31%	-33.88%	-55.37%	79.82%	-	-
Horiz. %	-94.30%	-110.09%	51.32%	53.07%	80.26%	179.82%	100.00%	-
DY	0.00	5.42	4.57	2.05	2.91	3.57	4.06	-
YoY %	0.00%	18.60%	122.93%	-29.55%	-18.49%	-12.07%	-	-
Horiz. %	0.00%	133.50%	112.56%	50.49%	71.67%	87.93%	100.00%	-
P/NAPS	0.59	0.58	0.66	0.71	1.02	0.84	0.77	-4.33%
YoY %	1.72%	-12.12%	-7.04%	-30.39%	21.43%	9.09%	-	-
Horiz. %	76.62%	75.32%	85.71%	92.21%	132.47%	109.09%	100.00%	-

	31/05/21	31/05/20	31/05/19	31/05/18	31/05/17	31/05/16	31/05/15	CAGR
Price Multiplier on Announcement Date
Date	26/08/21	28/07/20	25/07/19	26/07/18	27/07/17	27/07/16	28/07/15	-
Price	0.40	0.265	0.38	0.345	0.57	0.90	0.67	-
P/RPS	0.18	0.17	0.21	0.22	0.43	1.46	1.41	-29.01%
YoY %	5.88%	-19.05%	-4.55%	-48.84%	-70.55%	3.55%	-	-
Horiz. %	12.77%	12.06%	14.89%	15.60%	30.50%	103.55%	100.00%	-
P/EPS	-62.96	-35.72	92.65	73.02	55.73	31.33	46.30	-
YoY %	-76.26%	-138.55%	26.88%	31.02%	77.88%	-32.33%	-	-
Horiz. %	-135.98%	-77.15%	200.11%	157.71%	120.37%	67.67%	100.00%	-
EY	-1.59	-2.80	1.08	1.37	1.79	3.19	2.16	-
YoY %	43.21%	-359.26%	-21.17%	-23.46%	-43.89%	47.69%	-	-
Horiz. %	-73.61%	-129.63%	50.00%	63.43%	82.87%	147.69%	100.00%	-
DY	0.00	6.04	4.21	2.32	2.86	2.78	3.85	-
YoY %	0.00%	43.47%	81.47%	-18.88%	2.88%	-27.79%	-	-
Horiz. %	0.00%	156.88%	109.35%	60.26%	74.29%	72.21%	100.00%	-
P/NAPS	0.80	0.52	0.72	0.63	1.04	1.08	0.81	-0.20%
YoY %	53.85%	-27.78%	14.29%	-39.42%	-3.70%	33.33%	-	-
Horiz. %	98.77%	64.20%	88.89%	77.78%	128.40%	133.33%	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