[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2021 [#3]

Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2021
Quarter
28-Feb-2021 [#3]
Profit Trend
QoQ- -47.75%
YoY- -56.94%
View:
Show?
Cumulative Result
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Revenue 148,447 71,995 404,862 281,538 168,057 59,049 282,844 -34.90%
PBT -2,187 -1,033 -444 -1,051 -644 -516 -1,059 62.09%
Tax -130 -67 -707 -261 -244 -62 -285 -40.71%
NP -2,317 -1,100 -1,151 -1,312 -888 -578 -1,344 43.72%
-
NP to SH -2,317 -1,100 -1,151 -1,312 -888 -578 -1,344 43.72%
-
Tax Rate - - - - - - - -
Total Cost 150,764 73,095 406,013 282,850 168,945 59,627 284,188 -34.44%
-
Net Worth 88,770 90,582 90,582 90,582 92,393 92,393 92,393 -2.62%
Dividend
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Div - - - - - - 2,898 -
Div Payout % - - - - - - 0.00% -
Equity
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Net Worth 88,770 90,582 90,582 90,582 92,393 92,393 92,393 -2.62%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
NP Margin -1.56% -1.53% -0.28% -0.47% -0.53% -0.98% -0.48% -
ROE -2.61% -1.21% -1.27% -1.45% -0.96% -0.63% -1.45% -
Per Share
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 81.94 39.74 223.48 155.41 92.77 32.59 156.13 -34.91%
EPS -1.28 -0.61 -0.64 -0.72 -0.49 -0.32 -0.74 44.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.49 0.50 0.50 0.50 0.51 0.51 0.51 -2.62%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
RPS 81.94 39.74 223.48 155.41 92.77 32.59 156.13 -34.91%
EPS -1.28 -0.61 -0.64 -0.72 -0.49 -0.32 -0.74 44.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.60 -
NAPS 0.49 0.50 0.50 0.50 0.51 0.51 0.51 -2.62%
Price Multiplier on Financial Quarter End Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 28/08/20 29/05/20 -
Price 0.36 0.405 0.295 0.295 0.31 0.29 0.295 -
P/RPS 0.44 1.02 0.13 0.19 0.33 0.89 0.19 74.94%
P/EPS -28.15 -66.70 -46.43 -40.73 -63.24 -90.90 -39.76 -20.54%
EY -3.55 -1.50 -2.15 -2.45 -1.58 -1.10 -2.51 25.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.42 -
P/NAPS 0.73 0.81 0.59 0.59 0.61 0.57 0.58 16.55%
Price Multiplier on Announcement Date
30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 31/08/20 31/05/20 CAGR
Date 26/01/22 27/10/21 26/08/21 28/04/21 27/01/21 27/10/20 28/07/20 -
Price 0.29 0.46 0.40 0.335 0.305 0.345 0.265 -
P/RPS 0.35 1.16 0.18 0.22 0.33 1.06 0.17 61.76%
P/EPS -22.67 -75.76 -62.96 -46.26 -62.22 -108.13 -35.72 -26.12%
EY -4.41 -1.32 -1.59 -2.16 -1.61 -0.92 -2.80 35.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.04 -
P/NAPS 0.59 0.92 0.80 0.67 0.60 0.68 0.52 8.77%

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