[PAOS] QoQ Quarter Result on 2022-11-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Revenue 252,842 205,439 152,975 170,555 154,981 147,352 82,871 109.93% QoQ % 23.07% 34.30% -10.31% 10.05% 5.18% 77.81% - Horiz. % 305.10% 247.90% 184.59% 205.81% 187.01% 177.81% 100.00%
PBT 263 1,465 148 -161 -832 -129 -509 - QoQ % -82.05% 889.86% 191.93% 80.65% -544.96% 74.66% - Horiz. % -51.67% -287.82% -29.08% 31.63% 163.46% 25.34% 100.00%
Tax -171 -310 -51 -258 -45 -192 -48 132.72% QoQ % 44.84% -507.84% 80.23% -473.33% 76.56% -300.00% - Horiz. % 356.25% 645.83% 106.25% 537.50% 93.75% 400.00% 100.00%
NP 92 1,155 97 -419 -877 -321 -557 - QoQ % -92.03% 1,090.72% 123.15% 52.22% -173.21% 42.37% - Horiz. % -16.52% -207.36% -17.41% 75.22% 157.45% 57.63% 100.00%
NP to SH 92 1,155 97 -419 -877 -321 -557 - QoQ % -92.03% 1,090.72% 123.15% 52.22% -173.21% 42.37% - Horiz. % -16.52% -207.36% -17.41% 75.22% 157.45% 57.63% 100.00%
Tax Rate 65.02 % 21.16 % 34.46 % - % - % - % - % - QoQ % 207.28% -38.60% 0.00% 0.00% 0.00% 0.00% - Horiz. % 188.68% 61.40% 100.00% - - - -
Total Cost 252,750 204,284 152,878 170,974 155,858 147,673 83,428 108.95% QoQ % 23.72% 33.63% -10.58% 9.70% 5.54% 77.01% - Horiz. % 302.96% 244.86% 183.25% 204.94% 186.82% 177.01% 100.00%
Net Worth 88,770 88,770 86,958 86,958 86,958 88,770 88,770 - QoQ % 0.00% 2.08% 0.00% 0.00% -2.04% 0.00% - Horiz. % 100.00% 100.00% 97.96% 97.96% 97.96% 100.00% 100.00%
Dividend 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Net Worth 88,770 88,770 86,958 86,958 86,958 88,770 88,770 - QoQ % 0.00% 2.08% 0.00% 0.00% -2.04% 0.00% - Horiz. % 100.00% 100.00% 97.96% 97.96% 97.96% 100.00% 100.00%
NOSH 181,164 181,164 181,164 181,164 181,164 181,164 181,164 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
NP Margin 0.04 % 0.56 % 0.06 % -0.25 % -0.57 % -0.22 % -0.67 % - QoQ % -92.86% 833.33% 124.00% 56.14% -159.09% 67.16% - Horiz. % -5.97% -83.58% -8.96% 37.31% 85.07% 32.84% 100.00%
ROE 0.10 % 1.30 % 0.11 % -0.48 % -1.01 % -0.36 % -0.63 % - QoQ % -92.31% 1,081.82% 122.92% 52.48% -180.56% 42.86% - Horiz. % -15.87% -206.35% -17.46% 76.19% 160.32% 57.14% 100.00%
Per Share 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 139.57 113.40 84.44 94.14 85.55 81.34 45.74 109.95% QoQ % 23.08% 34.30% -10.30% 10.04% 5.18% 77.83% - Horiz. % 305.14% 247.92% 184.61% 205.82% 187.04% 177.83% 100.00%
EPS 0.05 0.64 0.05 -0.23 -0.48 -0.18 -0.31 - QoQ % -92.19% 1,180.00% 121.74% 52.08% -166.67% 41.94% - Horiz. % -16.13% -206.45% -16.13% 74.19% 154.84% 58.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4900 0.4900 0.4800 0.4800 0.4800 0.4900 0.4900 - QoQ % 0.00% 2.08% 0.00% 0.00% -2.04% 0.00% - Horiz. % 100.00% 100.00% 97.96% 97.96% 97.96% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 181,164 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
RPS 139.57 113.40 84.44 94.14 85.55 81.34 45.74 109.95% QoQ % 23.08% 34.30% -10.30% 10.04% 5.18% 77.83% - Horiz. % 305.14% 247.92% 184.61% 205.82% 187.04% 177.83% 100.00%
EPS 0.05 0.64 0.05 -0.23 -0.48 -0.18 -0.31 - QoQ % -92.19% 1,180.00% 121.74% 52.08% -166.67% 41.94% - Horiz. % -16.13% -206.45% -16.13% 74.19% 154.84% 58.06% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4900 0.4900 0.4800 0.4800 0.4800 0.4900 0.4900 - QoQ % 0.00% 2.08% 0.00% 0.00% -2.04% 0.00% - Horiz. % 100.00% 100.00% 97.96% 97.96% 97.96% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date 30/08/23 31/05/23 28/02/23 30/11/22 30/08/22 31/05/22 28/02/22 -
Price 0.3000 0.2850 0.2650 0.2600 0.3350 0.2850 0.2900 -
P/RPS 0.21 0.25 0.31 0.28 0.39 0.35 0.63 -51.83% QoQ % -16.00% -19.35% 10.71% -28.21% 11.43% -44.44% - Horiz. % 33.33% 39.68% 49.21% 44.44% 61.90% 55.56% 100.00%
P/EPS 590.75 44.70 494.93 -112.42 -69.20 -160.85 -94.32 - QoQ % 1,221.59% -90.97% 540.25% -62.46% 56.98% -70.54% - Horiz. % -626.33% -47.39% -524.73% 119.19% 73.37% 170.54% 100.00%
EY 0.17 2.24 0.20 -0.89 -1.45 -0.62 -1.06 - QoQ % -92.41% 1,020.00% 122.47% 38.62% -133.87% 41.51% - Horiz. % -16.04% -211.32% -18.87% 83.96% 136.79% 58.49% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.61 0.58 0.55 0.54 0.70 0.58 0.59 2.24% QoQ % 5.17% 5.45% 1.85% -22.86% 20.69% -1.69% - Horiz. % 103.39% 98.31% 93.22% 91.53% 118.64% 98.31% 100.00%
Price Multiplier on Announcement Date 31/08/23 31/05/23 28/02/23 30/11/22 31/08/22 31/05/22 28/02/22 CAGR
Date - - 26/04/23 - 28/10/22 27/07/22 28/04/22 -
Price 0.2900 0.2700 0.2750 0.2650 0.2650 0.2650 0.2950 -
P/RPS 0.21 0.24 0.33 0.28 0.31 0.33 0.64 -52.33% QoQ % -12.50% -27.27% 17.86% -9.68% -6.06% -48.44% - Horiz. % 32.81% 37.50% 51.56% 43.75% 48.44% 51.56% 100.00%
P/EPS 571.06 42.35 513.61 -114.58 -54.74 -149.56 -95.95 - QoQ % 1,248.43% -91.75% 548.25% -109.32% 63.40% -55.87% - Horiz. % -595.16% -44.14% -535.29% 119.42% 57.05% 155.87% 100.00%
EY 0.18 2.36 0.19 -0.87 -1.83 -0.67 -1.04 - QoQ % -92.37% 1,142.11% 121.84% 52.46% -173.13% 35.58% - Horiz. % -17.31% -226.92% -18.27% 83.65% 175.96% 64.42% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.59 0.55 0.57 0.55 0.55 0.54 0.60 -1.11% QoQ % 7.27% -3.51% 3.64% 0.00% 1.85% -10.00% - Horiz. % 98.33% 91.67% 95.00% 91.67% 91.67% 90.00% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
PHB BURSA-2QTR 2023.pdf 
