[PAOS] YoY Annualized Quarter Result on 30-Nov-2022 [#2]

Announcement Date
18-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2023
Quarter
30-Nov-2022 [#2]
Profit Trend
QoQ- 26.11%
YoY- 44.07%
View:
Show?
Annualized Quarter Result
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Revenue 859,680 651,072 296,894 336,114 236,080 391,762 262,610 21.84%
PBT -940 -1,986 -4,374 -1,288 -960 3,556 2,556 -
Tax -420 -606 -260 -488 -472 -1,444 -1,188 -15.90%
NP -1,360 -2,592 -4,634 -1,776 -1,432 2,112 1,368 -
-
NP to SH -1,360 -2,592 -4,634 -1,776 -1,432 2,112 1,368 -
-
Tax Rate - - - - - 40.61% 46.48% -
Total Cost 861,040 653,664 301,528 337,890 237,512 389,650 261,242 21.98%
-
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24%
Dividend
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Div - - - - 2,898 2,898 2,898 -
Div Payout % - - - - 0.00% 137.25% 211.89% -
Equity
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Net Worth 86,958 86,958 88,770 92,393 94,205 97,828 99,640 -2.24%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 0.00%
Ratio Analysis
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
NP Margin -0.16% -0.40% -1.56% -0.53% -0.61% 0.54% 0.52% -
ROE -1.56% -2.98% -5.22% -1.92% -1.52% 2.16% 1.37% -
Per Share
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 474.53 359.38 163.88 185.53 130.31 216.25 144.96 21.84%
EPS -0.76 -1.44 -2.56 -0.98 -0.80 1.16 0.76 -
DPS 0.00 0.00 0.00 0.00 1.60 1.60 1.60 -
NAPS 0.48 0.48 0.49 0.51 0.52 0.54 0.55 -2.24%
Adjusted Per Share Value based on latest NOSH - 181,164
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
RPS 474.53 359.38 163.88 185.53 130.31 216.25 144.96 21.84%
EPS -0.76 -1.44 -2.56 -0.98 -0.80 1.16 0.76 -
DPS 0.00 0.00 0.00 0.00 1.60 1.60 1.60 -
NAPS 0.48 0.48 0.49 0.51 0.52 0.54 0.55 -2.24%
Price Multiplier on Financial Quarter End Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 30/11/23 30/11/22 30/11/21 30/11/20 29/11/19 30/11/18 30/11/17 -
Price 0.375 0.26 0.36 0.31 0.33 0.355 0.45 -
P/RPS 0.08 0.07 0.22 0.17 0.25 0.16 0.31 -20.20%
P/EPS -49.95 -18.17 -14.07 -31.62 -41.75 30.45 59.59 -
EY -2.00 -5.50 -7.11 -3.16 -2.40 3.28 1.68 -
DY 0.00 0.00 0.00 0.00 4.85 4.51 3.56 -
P/NAPS 0.78 0.54 0.73 0.61 0.63 0.66 0.82 -0.82%
Price Multiplier on Announcement Date
30/11/23 30/11/22 30/11/21 30/11/20 30/11/19 30/11/18 30/11/17 CAGR
Date 26/01/24 18/01/23 26/01/22 27/01/21 21/01/20 24/01/19 25/01/18 -
Price 0.36 0.265 0.29 0.305 0.335 0.34 0.42 -
P/RPS 0.08 0.07 0.18 0.16 0.26 0.16 0.29 -19.30%
P/EPS -47.96 -18.52 -11.34 -31.11 -42.38 29.16 55.62 -
EY -2.09 -5.40 -8.82 -3.21 -2.36 3.43 1.80 -
DY 0.00 0.00 0.00 0.00 4.78 4.71 3.81 -
P/NAPS 0.75 0.55 0.59 0.60 0.64 0.63 0.76 -0.22%

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