[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2010 [#3]

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Cumulative Result
Revenue	93,629	39,356	143,623	125,500	99,262	57,629	312,132	-55.15%
YoY %	137.90%	-72.60%	14.44%	26.43%	72.24%	-81.54%	-	-
Horiz. %	30.00%	12.61%	46.01%	40.21%	31.80%	18.46%	100.00%	-
PBT	1,467	526	1,894	1,784	1,406	819	9,935	-72.03%
YoY %	178.90%	-72.23%	6.17%	26.88%	71.67%	-91.76%	-	-
Horiz. %	14.77%	5.29%	19.06%	17.96%	14.15%	8.24%	100.00%	-
Tax	-250	-50	-796	-695	-560	-360	-225	7.26%
YoY %	-400.00%	93.72%	-14.53%	-24.11%	-55.56%	-60.00%	-	-
Horiz. %	111.11%	22.22%	353.78%	308.89%	248.89%	160.00%	100.00%	-
NP	1,217	476	1,098	1,089	846	459	9,710	-74.92%
YoY %	155.67%	-56.65%	0.83%	28.72%	84.31%	-95.27%	-	-
Horiz. %	12.53%	4.90%	11.31%	11.22%	8.71%	4.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,217	476	1,098	1,089	846	459	9,710	-74.92%
YoY %	155.67%	-56.65%	0.83%	28.72%	84.31%	-95.27%	-	-
Horiz. %	12.53%	4.90%	11.31%	11.22%	8.71%	4.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.04%	9.51%	42.03%	38.96%	39.83%	43.96%	2.26%	-
YoY %	79.18%	-77.37%	7.88%	-2.18%	-9.39%	1,845.13%	-	-
Horiz. %	753.98%	420.80%	1,859.73%	1,723.89%	1,762.39%	1,945.13%	100.00%	-
Total Cost	92,412	38,880	142,525	124,411	98,416	57,170	302,422	-54.59%
YoY %	137.69%	-72.72%	14.56%	26.41%	72.15%	-81.10%	-	-
Horiz. %	30.56%	12.86%	47.13%	41.14%	32.54%	18.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,600	100,082	97,734	100,430	99,102	100,255	100,240	-1.76%
YoY %	-2.48%	2.40%	-2.68%	1.34%	-1.15%	0.01%	-	-
Horiz. %	97.37%	99.84%	97.50%	100.19%	98.86%	100.01%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Dividend
Div	1,506	1,525	3,016	3,025	1,510	1,509	3,019	-37.07%
YoY %	-1.25%	-49.44%	-0.30%	100.33%	0.07%	-50.02%	-	-
Horiz. %	49.88%	50.51%	99.90%	100.20%	50.02%	49.98%	100.00%	-
Div Payout %	123.76%	320.51%	274.73%	277.78%	178.57%	328.95%	31.09%	-
YoY %	-61.39%	16.66%	-1.10%	55.56%	-45.72%	958.06%	-	-
Horiz. %	398.07%	1,030.91%	883.66%	893.47%	574.36%	1,058.06%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Equity
Net Worth	97,600	100,082	97,734	100,430	99,102	100,255	100,240	-1.76%
YoY %	-2.48%	2.40%	-2.68%	1.34%	-1.15%	0.01%	-	-
Horiz. %	97.37%	99.84%	97.50%	100.19%	98.86%	100.01%	100.00%	-
NOSH	120,495	122,051	120,659	121,000	120,857	120,789	120,771	-0.15%
YoY %	-1.27%	1.15%	-0.28%	0.12%	0.06%	0.01%	-	-
Horiz. %	99.77%	101.06%	99.91%	100.19%	100.07%	100.01%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Ratio Analysis
NP Margin	1.30%	1.21%	0.76%	0.87%	0.85%	0.80%	3.11%	-
YoY %	7.44%	59.21%	-12.64%	2.35%	6.25%	-74.28%	-	-
Horiz. %	41.80%	38.91%	24.44%	27.97%	27.33%	25.72%	100.00%	-
ROE	1.25%	0.48%	1.12%	1.08%	0.85%	0.46%	9.69%	-
YoY %	160.42%	-57.14%	3.70%	27.06%	84.78%	-95.25%	-	-
Horiz. %	12.90%	4.95%	11.56%	11.15%	8.77%	4.75%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Per Share
RPS	77.70	32.25	119.03	103.72	82.13	47.71	258.45	-55.08%
YoY %	140.93%	-72.91%	14.76%	26.29%	72.14%	-81.54%	-	-
Horiz. %	30.06%	12.48%	46.06%	40.13%	31.78%	18.46%	100.00%	-
EPS	1.01	0.39	0.91	0.90	0.70	0.38	8.04	-74.88%
YoY %	158.97%	-57.14%	1.11%	28.57%	84.21%	-95.27%	-	-
Horiz. %	12.56%	4.85%	11.32%	11.19%	8.71%	4.73%	100.00%	-
DPS	1.25	1.25	2.50	2.50	1.25	1.25	2.50	-36.97%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	-
NAPS	0.81	0.82	0.81	0.83	0.82	0.83	0.83	-1.61%
YoY %	-1.22%	1.23%	-2.41%	1.22%	-1.20%	0.00%	-	-
Horiz. %	97.59%	98.80%	97.59%	100.00%	98.80%	100.00%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Adjusted Per Share Value based on latest NOSH - 121,499
RPS	51.68	21.72	79.28	69.27	54.79	31.81	172.29	-55.15%
YoY %	137.94%	-72.60%	14.45%	26.43%	72.24%	-81.54%	-	-
Horiz. %	30.00%	12.61%	46.02%	40.21%	31.80%	18.46%	100.00%	-
EPS	0.67	0.26	0.61	0.60	0.47	0.25	5.36	-74.96%
YoY %	157.69%	-57.38%	1.67%	27.66%	88.00%	-95.34%	-	-
Horiz. %	12.50%	4.85%	11.38%	11.19%	8.77%	4.66%	100.00%	-
DPS	0.83	0.84	1.67	1.67	0.83	0.83	1.67	-37.22%
YoY %	-1.19%	-49.70%	0.00%	101.20%	0.00%	-50.30%	-	-
Horiz. %	49.70%	50.30%	100.00%	100.00%	49.70%	49.70%	100.00%	-
NAPS	0.5387	0.5524	0.5395	0.5544	0.547	0.5534	0.5533	-1.76%
YoY %	-2.48%	2.39%	-2.69%	1.35%	-1.16%	0.02%	-	-
Horiz. %	97.36%	99.84%	97.51%	100.20%	98.86%	100.02%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/10	30/08/10	31/05/10	25/02/10	30/11/09	28/08/09	29/05/09	-
Price	0.85	0.81	0.87	0.98	0.88	0.90	1.04	-
P/RPS	1.09	2.51	0.73	0.94	1.07	1.89	0.40	94.97%
YoY %	-56.57%	243.84%	-22.34%	-12.15%	-43.39%	372.50%	-	-
Horiz. %	272.50%	627.50%	182.50%	235.00%	267.50%	472.50%	100.00%	-
P/EPS	84.16	207.69	95.60	108.89	125.71	236.84	12.94	248.03%
YoY %	-59.48%	117.25%	-12.20%	-13.38%	-46.92%	1,730.29%	-	-
Horiz. %	650.39%	1,605.02%	738.79%	841.50%	971.48%	1,830.29%	100.00%	-
EY	1.19	0.48	1.05	0.92	0.80	0.42	7.73	-71.24%
YoY %	147.92%	-54.29%	14.13%	15.00%	90.48%	-94.57%	-	-
Horiz. %	15.39%	6.21%	13.58%	11.90%	10.35%	5.43%	100.00%	-
DY	1.47	1.54	2.87	2.55	1.42	1.39	2.40	-27.85%
YoY %	-4.55%	-46.34%	12.55%	79.58%	2.16%	-42.08%	-	-
Horiz. %	61.25%	64.17%	119.58%	106.25%	59.17%	57.92%	100.00%	-
P/NAPS	1.05	0.99	1.07	1.18	1.07	1.08	1.25	-10.96%
YoY %	6.06%	-7.48%	-9.32%	10.28%	-0.93%	-13.60%	-	-
Horiz. %	84.00%	79.20%	85.60%	94.40%	85.60%	86.40%	100.00%	-

	30/11/10	31/08/10	31/05/10	28/02/10	30/11/09	31/08/09	31/05/09	CAGR
Price Multiplier on Announcement Date
Date	25/01/11	28/10/10	29/07/10	29/04/10	27/01/10	28/10/09	30/07/09	-
Price	0.71	0.83	0.82	0.95	0.89	0.88	0.93	-
P/RPS	0.91	2.57	0.69	0.92	1.08	1.84	0.36	85.45%
YoY %	-64.59%	272.46%	-25.00%	-14.81%	-41.30%	411.11%	-	-
Horiz. %	252.78%	713.89%	191.67%	255.56%	300.00%	511.11%	100.00%	-
P/EPS	70.30	212.82	90.11	105.56	127.14	231.58	11.57	232.61%
YoY %	-66.97%	136.18%	-14.64%	-16.97%	-45.10%	1,901.56%	-	-
Horiz. %	607.61%	1,839.41%	778.82%	912.36%	1,098.88%	2,001.56%	100.00%	-
EY	1.42	0.47	1.11	0.95	0.79	0.43	8.65	-69.98%
YoY %	202.13%	-57.66%	16.84%	20.25%	83.72%	-95.03%	-	-
Horiz. %	16.42%	5.43%	12.83%	10.98%	9.13%	4.97%	100.00%	-
DY	1.76	1.51	3.05	2.63	1.40	1.42	2.69	-24.61%
YoY %	16.56%	-50.49%	15.97%	87.86%	-1.41%	-47.21%	-	-
Horiz. %	65.43%	56.13%	113.38%	97.77%	52.04%	52.79%	100.00%	-
P/NAPS	0.88	1.01	1.01	1.14	1.09	1.06	1.12	-14.83%
YoY %	-12.87%	0.00%	-11.40%	4.59%	2.83%	-5.36%	-	-
Horiz. %	78.57%	90.18%	90.18%	101.79%	97.32%	94.64%	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