[PAOS] YoY Annualized Quarter Result on 28-Feb-2023 [#3]

Announcement Date
26-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
28-Feb-2023 [#3]
Profit Trend
QoQ- 38.32%
YoY- 58.28%
View:
Show?
Annualized Quarter Result
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Revenue 784,600 638,014 308,424 375,384 260,065 364,158 272,442 19.25%
PBT 84 -1,126 -3,594 -1,401 -692 2,665 1,736 -39.60%
Tax -440 -472 -237 -348 -422 -1,209 -966 -12.27%
NP -356 -1,598 -3,832 -1,749 -1,114 1,456 769 -
-
NP to SH -356 -1,598 -3,832 -1,749 -1,114 1,456 769 -
-
Tax Rate 523.81% - - - - 45.37% 55.65% -
Total Cost 784,956 639,613 312,256 377,133 261,179 362,702 271,673 19.32%
-
Net Worth 88,770 86,958 88,770 90,582 94,205 97,828 97,828 -1.60%
Dividend
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Div - - - - 3,864 3,864 1,932 -
Div Payout % - - - - 0.00% 265.44% 251.18% -
Equity
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Net Worth 88,770 86,958 88,770 90,582 94,205 97,828 97,828 -1.60%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
NP Margin -0.05% -0.25% -1.24% -0.47% -0.43% 0.40% 0.28% -
ROE -0.40% -1.84% -4.32% -1.93% -1.18% 1.49% 0.79% -
Per Share
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 433.09 352.18 170.25 207.21 143.55 201.01 150.38 19.26%
EPS -0.20 -0.88 -2.12 -0.96 -0.61 0.80 0.43 -
DPS 0.00 0.00 0.00 0.00 2.13 2.13 1.07 -
NAPS 0.49 0.48 0.49 0.50 0.52 0.54 0.54 -1.60%
Adjusted Per Share Value based on latest NOSH - 181,164
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
RPS 433.09 352.18 170.25 207.21 143.55 201.01 150.38 19.26%
EPS -0.20 -0.88 -2.12 -0.96 -0.61 0.80 0.43 -
DPS 0.00 0.00 0.00 0.00 2.13 2.13 1.07 -
NAPS 0.49 0.48 0.49 0.50 0.52 0.54 0.54 -1.60%
Price Multiplier on Financial Quarter End Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 29/02/24 28/02/23 28/02/22 26/02/21 28/02/20 28/02/19 28/02/18 -
Price 0.34 0.265 0.29 0.295 0.34 0.325 0.39 -
P/RPS 0.08 0.08 0.17 0.14 0.24 0.16 0.26 -17.82%
P/EPS -173.02 -30.03 -13.71 -30.55 -55.26 40.44 91.84 -
EY -0.58 -3.33 -7.29 -3.27 -1.81 2.47 1.09 -
DY 0.00 0.00 0.00 0.00 6.27 6.56 2.74 -
P/NAPS 0.69 0.55 0.59 0.59 0.65 0.60 0.72 -0.70%
Price Multiplier on Announcement Date
29/02/24 28/02/23 28/02/22 28/02/21 29/02/20 28/02/19 28/02/18 CAGR
Date 26/04/24 26/04/23 28/04/22 28/04/21 11/06/20 26/04/19 25/04/18 -
Price 0.39 0.275 0.295 0.335 0.30 0.38 0.435 -
P/RPS 0.09 0.08 0.17 0.16 0.21 0.19 0.29 -17.70%
P/EPS -198.47 -31.16 -13.95 -34.69 -48.76 47.28 102.43 -
EY -0.50 -3.21 -7.17 -2.88 -2.05 2.11 0.98 -
DY 0.00 0.00 0.00 0.00 7.11 5.61 2.45 -
P/NAPS 0.80 0.57 0.60 0.67 0.58 0.70 0.81 -0.20%

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