[PAOS] QoQ Annualized Quarter Result on 31-Aug-2022 [#1]

Announcement Date
28-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
31-Aug-2022 [#1]
Profit Trend
QoQ- -9.8%
YoY- 20.27%
View:
Show?
Annualized Quarter Result
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Revenue 683,950 638,014 651,072 619,924 378,670 308,424 296,894 74.51%
PBT 618 -1,126 -1,986 -3,328 -2,825 -3,594 -4,374 -
Tax -664 -472 -606 -180 -370 -237 -260 86.94%
NP -46 -1,598 -2,592 -3,508 -3,195 -3,832 -4,634 -95.39%
-
NP to SH -46 -1,598 -2,592 -3,508 -3,195 -3,832 -4,634 -95.39%
-
Tax Rate 107.44% - - - - - - -
Total Cost 683,996 639,613 653,664 623,432 381,865 312,256 301,528 72.72%
-
Net Worth 88,770 86,958 86,958 86,958 88,770 88,770 88,770 0.00%
Dividend
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Net Worth 88,770 86,958 86,958 86,958 88,770 88,770 88,770 0.00%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
NP Margin -0.01% -0.25% -0.40% -0.57% -0.84% -1.24% -1.56% -
ROE -0.05% -1.84% -2.98% -4.03% -3.60% -4.32% -5.22% -
Per Share
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 377.53 352.18 359.38 342.19 209.02 170.25 163.88 74.51%
EPS -0.03 -0.88 -1.44 -1.92 -1.76 -2.12 -2.56 -94.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.48 0.49 0.49 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 181,164
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
RPS 377.53 352.18 359.38 342.19 209.02 170.25 163.88 74.51%
EPS -0.03 -0.88 -1.44 -1.92 -1.76 -2.12 -2.56 -94.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.48 0.49 0.49 0.49 0.00%
Price Multiplier on Financial Quarter End Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 30/11/21 -
Price 0.285 0.265 0.26 0.335 0.285 0.29 0.36 -
P/RPS 0.08 0.08 0.07 0.10 0.14 0.17 0.22 -49.08%
P/EPS -1,122.43 -30.03 -18.17 -17.30 -16.16 -13.71 -14.07 1758.09%
EY -0.09 -3.33 -5.50 -5.78 -6.19 -7.29 -7.11 -94.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.55 0.54 0.70 0.58 0.59 0.73 -14.22%
Price Multiplier on Announcement Date
31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 30/11/21 CAGR
Date 26/07/23 26/04/23 18/01/23 28/10/22 27/07/22 28/04/22 26/01/22 -
Price 0.27 0.275 0.265 0.265 0.265 0.295 0.29 -
P/RPS 0.07 0.08 0.07 0.08 0.13 0.17 0.18 -46.75%
P/EPS -1,063.35 -31.16 -18.52 -13.69 -15.03 -13.95 -11.34 1969.71%
EY -0.09 -3.21 -5.40 -7.31 -6.66 -7.17 -8.82 -95.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.57 0.55 0.55 0.54 0.60 0.59 -4.57%

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