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

Announcement Date
29-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2009
Quarter
28-Feb-2009 [#3]
Profit Trend
QoQ- 71.49%
YoY- 88.57%
View:
Show?
TTM Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 215,237 239,930 312,132 330,448 363,376 375,212 305,038 -20.72%
PBT 9,911 9,560 9,935 -2,299 -4,842 -5,033 -12,795 -
Tax -222 -182 -225 1,297 1,327 1,487 1,890 -
NP 9,689 9,378 9,710 -1,002 -3,515 -3,546 -10,905 -
-
NP to SH 9,689 9,378 9,710 -1,002 -3,515 -3,546 -10,905 -
-
Tax Rate 2.24% 1.90% 2.26% - - - - -
Total Cost 205,548 230,552 302,422 331,450 366,891 378,758 315,943 -24.89%
-
Net Worth 99,168 100,255 100,272 92,881 97,533 94,919 94,056 3.58%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div 3,017 3,017 3,028 3,028 1,521 1,521 - -
Div Payout % 31.15% 32.18% 31.19% 0.00% 0.00% 0.00% - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 99,168 100,255 100,272 92,881 97,533 94,919 94,056 3.58%
NOSH 120,937 120,789 120,810 120,625 126,666 121,692 120,584 0.19%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 4.50% 3.91% 3.11% -0.30% -0.97% -0.95% -3.57% -
ROE 9.77% 9.35% 9.68% -1.08% -3.60% -3.74% -11.59% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 177.97 198.63 258.37 273.95 286.88 308.33 252.97 -20.88%
EPS 8.01 7.76 8.04 -0.83 -2.77 -2.91 -9.04 -
DPS 2.50 2.50 2.51 2.51 1.20 1.25 0.00 -
NAPS 0.82 0.83 0.83 0.77 0.77 0.78 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 120,625
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 118.81 132.44 172.29 182.40 200.58 207.11 168.38 -20.72%
EPS 5.35 5.18 5.36 -0.55 -1.94 -1.96 -6.02 -
DPS 1.67 1.67 1.67 1.67 0.84 0.84 0.00 -
NAPS 0.5474 0.5534 0.5535 0.5127 0.5384 0.5239 0.5192 3.58%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
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 0.49 0.45 0.40 0.32 0.31 0.31 0.36 22.79%
P/EPS 10.98 11.59 12.94 -107.14 -31.71 -32.60 -9.95 -
EY 9.10 8.63 7.73 -0.93 -3.15 -3.07 -10.05 -
DY 2.84 2.78 2.41 2.82 1.36 1.32 0.00 -
P/NAPS 1.07 1.08 1.25 1.16 1.14 1.22 1.15 -4.68%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
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 0.50 0.44 0.36 0.35 0.31 0.30 0.38 20.05%
P/EPS 11.11 11.33 11.57 -115.57 -32.43 -31.92 -10.73 -
EY 9.00 8.82 8.64 -0.87 -3.08 -3.13 -9.32 -
DY 2.81 2.84 2.70 2.62 1.33 1.34 0.00 -
P/NAPS 1.09 1.06 1.12 1.25 1.17 1.19 1.24 -8.22%

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