[PAOS] QoQ Annualized 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- -5.32%
YoY- -160.92%
View:
Show?
Annualized Quarter Result
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Revenue 619,924 378,670 308,424 296,894 287,980 404,862 375,384 39.58%
PBT -3,328 -2,825 -3,594 -4,374 -4,132 -444 -1,401 77.75%
Tax -180 -370 -237 -260 -268 -707 -348 -35.48%
NP -3,508 -3,195 -3,832 -4,634 -4,400 -1,151 -1,749 58.84%
-
NP to SH -3,508 -3,195 -3,832 -4,634 -4,400 -1,151 -1,749 58.84%
-
Tax Rate - - - - - - - -
Total Cost 623,432 381,865 312,256 301,528 292,380 406,013 377,133 39.67%
-
Net Worth 86,958 88,770 88,770 88,770 90,582 90,582 90,582 -2.67%
Dividend
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Net Worth 86,958 88,770 88,770 88,770 90,582 90,582 90,582 -2.67%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
NP Margin -0.57% -0.84% -1.24% -1.56% -1.53% -0.28% -0.47% -
ROE -4.03% -3.60% -4.32% -5.22% -4.86% -1.27% -1.93% -
Per Share
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 342.19 209.02 170.25 163.88 158.96 223.48 207.21 39.58%
EPS -1.92 -1.76 -2.12 -2.56 -2.44 -0.64 -0.96 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.50 0.50 0.50 -2.67%
Adjusted Per Share Value based on latest NOSH - 181,164
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
RPS 342.19 209.02 170.25 163.88 158.96 223.48 207.21 39.58%
EPS -1.92 -1.76 -2.12 -2.56 -2.44 -0.64 -0.96 58.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.50 0.50 0.50 -2.67%
Price Multiplier on Financial Quarter End Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 30/08/22 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 -
Price 0.335 0.285 0.29 0.36 0.405 0.295 0.295 -
P/RPS 0.10 0.14 0.17 0.22 0.25 0.13 0.14 -20.04%
P/EPS -17.30 -16.16 -13.71 -14.07 -16.68 -46.43 -30.55 -31.48%
EY -5.78 -6.19 -7.29 -7.11 -6.00 -2.15 -3.27 46.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.58 0.59 0.73 0.81 0.59 0.59 12.03%
Price Multiplier on Announcement Date
31/08/22 31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 CAGR
Date 28/10/22 27/07/22 28/04/22 26/01/22 27/10/21 26/08/21 28/04/21 -
Price 0.265 0.265 0.295 0.29 0.46 0.40 0.335 -
P/RPS 0.08 0.13 0.17 0.18 0.29 0.18 0.16 -36.92%
P/EPS -13.69 -15.03 -13.95 -11.34 -18.94 -62.96 -34.69 -46.10%
EY -7.31 -6.66 -7.17 -8.82 -5.28 -1.59 -2.88 85.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.60 0.59 0.92 0.80 0.67 -12.29%

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