[PAOS] QoQ Cumulative Quarter Result on 31-Aug-2021 [#1]

Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2022
Quarter
31-Aug-2021 [#1]
Profit Trend
QoQ- 4.43%
YoY- -90.31%
View:
Show?
Cumulative Result
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Revenue 378,670 231,318 148,447 71,995 404,862 281,538 168,057 71.95%
PBT -2,825 -2,696 -2,187 -1,033 -444 -1,051 -644 168.21%
Tax -370 -178 -130 -67 -707 -261 -244 32.02%
NP -3,195 -2,874 -2,317 -1,100 -1,151 -1,312 -888 134.98%
-
NP to SH -3,195 -2,874 -2,317 -1,100 -1,151 -1,312 -888 134.98%
-
Tax Rate - - - - - - - -
Total Cost 381,865 234,192 150,764 73,095 406,013 282,850 168,945 72.31%
-
Net Worth 88,770 88,770 88,770 90,582 90,582 90,582 92,393 -2.63%
Dividend
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Net Worth 88,770 88,770 88,770 90,582 90,582 90,582 92,393 -2.63%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
NP Margin -0.84% -1.24% -1.56% -1.53% -0.28% -0.47% -0.53% -
ROE -3.60% -3.24% -2.61% -1.21% -1.27% -1.45% -0.96% -
Per Share
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 209.02 127.68 81.94 39.74 223.48 155.41 92.77 71.94%
EPS -1.76 -1.59 -1.28 -0.61 -0.64 -0.72 -0.49 134.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.50 0.50 0.50 0.51 -2.63%
Adjusted Per Share Value based on latest NOSH - 181,164
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
RPS 209.02 127.68 81.94 39.74 223.48 155.41 92.77 71.94%
EPS -1.76 -1.59 -1.28 -0.61 -0.64 -0.72 -0.49 134.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.50 0.50 0.50 0.51 -2.63%
Price Multiplier on Financial Quarter End Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 31/05/22 28/02/22 30/11/21 30/08/21 31/05/21 26/02/21 30/11/20 -
Price 0.285 0.29 0.36 0.405 0.295 0.295 0.31 -
P/RPS 0.14 0.23 0.44 1.02 0.13 0.19 0.33 -43.56%
P/EPS -16.16 -18.28 -28.15 -66.70 -46.43 -40.73 -63.24 -59.76%
EY -6.19 -5.47 -3.55 -1.50 -2.15 -2.45 -1.58 148.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.73 0.81 0.59 0.59 0.61 -3.30%
Price Multiplier on Announcement Date
31/05/22 28/02/22 30/11/21 31/08/21 31/05/21 28/02/21 30/11/20 CAGR
Date 27/07/22 28/04/22 26/01/22 27/10/21 26/08/21 28/04/21 27/01/21 -
Price 0.265 0.295 0.29 0.46 0.40 0.335 0.305 -
P/RPS 0.13 0.23 0.35 1.16 0.18 0.22 0.33 -46.29%
P/EPS -15.03 -18.60 -22.67 -75.76 -62.96 -46.26 -62.22 -61.24%
EY -6.66 -5.38 -4.41 -1.32 -1.59 -2.16 -1.61 157.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.59 0.92 0.80 0.67 0.60 -6.78%

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