[PAOS] QoQ Cumulative Quarter Result on 29-Feb-2020 [#3]

Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2020
Quarter
29-Feb-2020 [#3]
Profit Trend
QoQ- -16.76%
YoY- -176.56%
View:
Show?
Cumulative Result
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Revenue 168,057 59,049 282,844 195,049 118,040 58,466 326,700 -35.72%
PBT -644 -516 -1,059 -519 -480 -225 1,637 -
Tax -244 -62 -285 -317 -236 -129 -894 -57.82%
NP -888 -578 -1,344 -836 -716 -354 743 -
-
NP to SH -888 -578 -1,344 -836 -716 -354 743 -
-
Tax Rate - - - - - - 54.61% -
Total Cost 168,945 59,627 284,188 195,885 118,756 58,820 325,957 -35.39%
-
Net Worth 92,393 92,393 92,393 94,205 94,205 96,016 96,016 -2.52%
Dividend
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Div - - 2,898 2,898 1,449 1,449 2,898 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 390.12% -
Equity
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Net Worth 92,393 92,393 92,393 94,205 94,205 96,016 96,016 -2.52%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
NP Margin -0.53% -0.98% -0.48% -0.43% -0.61% -0.61% 0.23% -
ROE -0.96% -0.63% -1.45% -0.89% -0.76% -0.37% 0.77% -
Per Share
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 92.77 32.59 156.13 107.66 65.16 32.27 180.33 -35.71%
EPS -0.49 -0.32 -0.74 -0.46 -0.40 -0.20 0.41 -
DPS 0.00 0.00 1.60 1.60 0.80 0.80 1.60 -
NAPS 0.51 0.51 0.51 0.52 0.52 0.53 0.53 -2.52%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
RPS 92.77 32.59 156.13 107.66 65.16 32.27 180.33 -35.71%
EPS -0.49 -0.32 -0.74 -0.46 -0.40 -0.20 0.41 -
DPS 0.00 0.00 1.60 1.60 0.80 0.80 1.60 -
NAPS 0.51 0.51 0.51 0.52 0.52 0.53 0.53 -2.52%
Price Multiplier on Financial Quarter End Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 30/11/20 28/08/20 29/05/20 28/02/20 29/11/19 30/08/19 31/05/19 -
Price 0.31 0.29 0.295 0.34 0.33 0.385 0.35 -
P/RPS 0.33 0.89 0.19 0.32 0.51 1.19 0.19 44.34%
P/EPS -63.24 -90.90 -39.76 -73.68 -83.50 -197.03 85.34 -
EY -1.58 -1.10 -2.51 -1.36 -1.20 -0.51 1.17 -
DY 0.00 0.00 5.42 4.71 2.42 2.08 4.57 -
P/NAPS 0.61 0.57 0.58 0.65 0.63 0.73 0.66 -5.10%
Price Multiplier on Announcement Date
30/11/20 31/08/20 31/05/20 29/02/20 30/11/19 31/08/19 31/05/19 CAGR
Date 27/01/21 27/10/20 28/07/20 11/06/20 21/01/20 24/10/19 25/07/19 -
Price 0.305 0.345 0.265 0.30 0.335 0.37 0.38 -
P/RPS 0.33 1.06 0.17 0.28 0.51 1.15 0.21 35.05%
P/EPS -62.22 -108.13 -35.72 -65.01 -84.76 -189.35 92.65 -
EY -1.61 -0.92 -2.80 -1.54 -1.18 -0.53 1.08 -
DY 0.00 0.00 6.04 5.33 2.39 2.16 4.21 -
P/NAPS 0.60 0.68 0.52 0.58 0.64 0.70 0.72 -11.41%

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