[PAOS] QoQ Annualized Quarter Result on 28-Feb-2009 [#3]

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Annualized Quarter Result
Revenue	198,524	230,516	312,132	321,666	392,314	519,324	305,038	-24.88%
YoY %	-13.88%	-26.15%	-2.96%	-18.01%	-24.46%	70.25%	-	-
Horiz. %	65.08%	75.57%	102.33%	105.45%	128.61%	170.25%	100.00%	-
PBT	2,812	3,276	9,935	2,204	2,860	4,776	-12,795	-
YoY %	-14.16%	-67.03%	350.77%	-22.94%	-40.12%	137.33%	-	-
Horiz. %	-21.98%	-25.60%	-77.65%	-17.23%	-22.35%	-37.33%	100.00%	-
Tax	-1,120	-1,440	-225	-790	-1,126	-1,612	1,890	-
YoY %	22.22%	-540.00%	71.52%	29.84%	30.15%	-185.29%	-	-
Horiz. %	-59.26%	-76.19%	-11.90%	-41.80%	-59.58%	-85.29%	100.00%	-
NP	1,692	1,836	9,710	1,413	1,734	3,164	-10,905	-
YoY %	-7.84%	-81.09%	587.19%	-18.51%	-45.20%	129.01%	-	-
Horiz. %	-15.52%	-16.84%	-89.04%	-12.96%	-15.90%	-29.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,692	1,836	9,710	1,413	1,734	3,164	-10,905	-
YoY %	-7.84%	-81.09%	587.19%	-18.51%	-45.20%	129.01%	-	-
Horiz. %	-15.52%	-16.84%	-89.04%	-12.96%	-15.90%	-29.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	39.83%	43.96%	2.26%	35.84%	39.37%	33.75%	-	-
YoY %	-9.39%	1,845.13%	-93.69%	-8.97%	16.65%	0.00%	-	-
Horiz. %	118.01%	130.25%	6.70%	106.19%	116.65%	100.00%	-	-
Total Cost	196,832	228,680	302,422	320,253	390,580	516,160	315,943	-27.03%
YoY %	-13.93%	-24.38%	-5.57%	-18.01%	-24.33%	63.37%	-	-
Horiz. %	62.30%	72.38%	95.72%	101.36%	123.62%	163.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,102	100,255	100,240	92,749	92,720	94,919	94,196	3.43%
YoY %	-1.15%	0.01%	8.08%	0.03%	-2.32%	0.77%	-	-
Horiz. %	105.21%	106.43%	106.42%	98.46%	98.43%	100.77%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Dividend
Div	3,021	6,039	3,019	4,015	3,010	6,084	-	-
YoY %	-49.98%	100.03%	-24.81%	33.39%	-50.53%	0.00%	-	-
Horiz. %	49.65%	99.26%	49.62%	65.99%	49.47%	100.00%	-	-
Div Payout %	178.57%	328.95%	31.09%	284.09%	173.61%	192.31%	-	-
YoY %	-45.72%	958.06%	-89.06%	63.64%	-9.72%	0.00%	-	-
Horiz. %	92.86%	171.05%	16.17%	147.73%	90.28%	100.00%	-	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Equity
Net Worth	99,102	100,255	100,240	92,749	92,720	94,919	94,196	3.43%
YoY %	-1.15%	0.01%	8.08%	0.03%	-2.32%	0.77%	-	-
Horiz. %	105.21%	106.43%	106.42%	98.46%	98.43%	100.77%	100.00%	-
NOSH	120,857	120,789	120,771	120,454	120,416	121,692	120,764	0.05%
YoY %	0.06%	0.01%	0.26%	0.03%	-1.05%	0.77%	-	-
Horiz. %	100.08%	100.02%	100.01%	99.74%	99.71%	100.77%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Ratio Analysis
NP Margin	0.85%	0.80%	3.11%	0.44%	0.44%	0.61%	-3.57%	-
YoY %	6.25%	-74.28%	606.82%	0.00%	-27.87%	117.09%	-	-
Horiz. %	-23.81%	-22.41%	-87.11%	-12.32%	-12.32%	-17.09%	100.00%	-
ROE	1.71%	1.83%	9.69%	1.52%	1.87%	3.33%	-11.58%	-
YoY %	-6.56%	-81.11%	537.50%	-18.72%	-43.84%	128.76%	-	-
Horiz. %	-14.77%	-15.80%	-83.68%	-13.13%	-16.15%	-28.76%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Per Share
RPS	164.26	190.84	258.45	267.04	325.80	426.75	252.59	-24.92%
YoY %	-13.93%	-26.16%	-3.22%	-18.04%	-23.66%	68.95%	-	-
Horiz. %	65.03%	75.55%	102.32%	105.72%	128.98%	168.95%	100.00%	-
EPS	1.40	1.52	8.04	1.17	1.44	2.60	-9.03	-
YoY %	-7.89%	-81.09%	587.18%	-18.75%	-44.62%	128.79%	-	-
Horiz. %	-15.50%	-16.83%	-89.04%	-12.96%	-15.95%	-28.79%	100.00%	-
DPS	2.50	5.00	2.50	3.33	2.50	5.00	0.00	-
YoY %	-50.00%	100.00%	-24.92%	33.20%	-50.00%	0.00%	-	-
Horiz. %	50.00%	100.00%	50.00%	66.60%	50.00%	100.00%	-	-
NAPS	0.82	0.83	0.83	0.77	0.77	0.78	0.78	3.38%
YoY %	-1.20%	0.00%	7.79%	0.00%	-1.28%	0.00%	-	-
Horiz. %	105.13%	106.41%	106.41%	98.72%	98.72%	100.00%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Adjusted Per Share Value based on latest NOSH - 120,625
RPS	109.58	127.24	172.29	177.56	216.55	286.66	168.38	-24.88%
YoY %	-13.88%	-26.15%	-2.97%	-18.01%	-24.46%	70.25%	-	-
Horiz. %	65.08%	75.57%	102.32%	105.45%	128.61%	170.25%	100.00%	-
EPS	0.93	1.01	5.36	0.78	0.96	1.75	-6.02	-
YoY %	-7.92%	-81.16%	587.18%	-18.75%	-45.14%	129.07%	-	-
Horiz. %	-15.45%	-16.78%	-89.04%	-12.96%	-15.95%	-29.07%	100.00%	-
DPS	1.67	3.33	1.67	2.22	1.66	3.36	0.00	-
YoY %	-49.85%	99.40%	-24.77%	33.73%	-50.60%	0.00%	-	-
Horiz. %	49.70%	99.11%	49.70%	66.07%	49.40%	100.00%	-	-
NAPS	0.547	0.5534	0.5533	0.512	0.5118	0.5239	0.5199	3.44%
YoY %	-1.16%	0.02%	8.07%	0.04%	-2.31%	0.77%	-	-
Horiz. %	105.21%	106.44%	106.42%	98.48%	98.44%	100.77%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/08/09	29/05/09	27/02/09	28/11/08	29/08/08	30/05/08	-
Price	0.88	0.90	1.04	0.89	0.88	0.95	0.90	-
P/RPS	0.54	0.47	0.40	0.33	0.27	0.22	0.36	31.00%
YoY %	14.89%	17.50%	21.21%	22.22%	22.73%	-38.89%	-	-
Horiz. %	150.00%	130.56%	111.11%	91.67%	75.00%	61.11%	100.00%	-
P/EPS	62.86	59.21	12.94	75.85	61.11	36.54	-9.97	-
YoY %	6.16%	357.57%	-82.94%	24.12%	67.24%	466.50%	-	-
Horiz. %	-630.49%	-593.88%	-129.79%	-760.78%	-612.94%	-366.50%	100.00%	-
EY	1.59	1.69	7.73	1.32	1.64	2.74	-10.03	-
YoY %	-5.92%	-78.14%	485.61%	-19.51%	-40.15%	127.32%	-	-
Horiz. %	-15.85%	-16.85%	-77.07%	-13.16%	-16.35%	-27.32%	100.00%	-
DY	2.84	5.56	2.40	3.75	2.84	5.26	0.00	-
YoY %	-48.92%	131.67%	-36.00%	32.04%	-46.01%	0.00%	-	-
Horiz. %	53.99%	105.70%	45.63%	71.29%	53.99%	100.00%	-	-
P/NAPS	1.07	1.08	1.25	1.16	1.14	1.22	1.15	-4.68%
YoY %	-0.93%	-13.60%	7.76%	1.75%	-6.56%	6.09%	-	-
Horiz. %	93.04%	93.91%	108.70%	100.87%	99.13%	106.09%	100.00%	-

	30/11/09	31/08/09	31/05/09	28/02/09	30/11/08	31/08/08	31/05/08	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	28/10/09	30/07/09	29/04/09	22/01/09	29/10/08	29/07/08	-
Price	0.89	0.88	0.93	0.96	0.90	0.93	0.97	-
P/RPS	0.54	0.46	0.36	0.36	0.28	0.22	0.38	26.37%
YoY %	17.39%	27.78%	0.00%	28.57%	27.27%	-42.11%	-	-
Horiz. %	142.11%	121.05%	94.74%	94.74%	73.68%	57.89%	100.00%	-
P/EPS	63.57	57.89	11.57	81.82	62.50	35.77	-10.74	-
YoY %	9.81%	400.35%	-85.86%	30.91%	74.73%	433.05%	-	-
Horiz. %	-591.90%	-539.01%	-107.73%	-761.82%	-581.94%	-333.05%	100.00%	-
EY	1.57	1.73	8.65	1.22	1.60	2.80	-9.31	-
YoY %	-9.25%	-80.00%	609.02%	-23.75%	-42.86%	130.08%	-	-
Horiz. %	-16.86%	-18.58%	-92.91%	-13.10%	-17.19%	-30.08%	100.00%	-
DY	2.81	5.68	2.69	3.47	2.78	5.38	0.00	-
YoY %	-50.53%	111.15%	-22.48%	24.82%	-48.33%	0.00%	-	-
Horiz. %	52.23%	105.58%	50.00%	64.50%	51.67%	100.00%	-	-
P/NAPS	1.09	1.06	1.12	1.25	1.17	1.19	1.24	-8.22%
YoY %	2.83%	-5.36%	-10.40%	6.84%	-1.68%	-4.03%	-	-
Horiz. %	87.90%	85.48%	90.32%	100.81%	94.35%	95.97%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos