[PAOS] QoQ TTM Result on 31-May-2005 [#4]

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
TTM Result
Revenue	257,537	261,846	273,355	292,849	294,862	324,932	355,247	-19.34%
YoY %	-1.65%	-4.21%	-6.66%	-0.68%	-9.25%	-8.53%	-	-
Horiz. %	72.50%	73.71%	76.95%	82.44%	83.00%	91.47%	100.00%	-
PBT	3,936	3,709	4,439	5,063	4,534	5,810	7,653	-35.88%
YoY %	6.12%	-16.45%	-12.32%	11.67%	-21.96%	-24.08%	-	-
Horiz. %	51.43%	48.46%	58.00%	66.16%	59.24%	75.92%	100.00%	-
Tax	-2,862	-2,817	-3,002	-3,089	-496	-791	-1,206	78.19%
YoY %	-1.60%	6.16%	2.82%	-522.78%	37.29%	34.41%	-	-
Horiz. %	237.31%	233.58%	248.92%	256.14%	41.13%	65.59%	100.00%	-
NP	1,074	892	1,437	1,974	4,038	5,019	6,447	-69.82%
YoY %	20.40%	-37.93%	-27.20%	-51.11%	-19.55%	-22.15%	-	-
Horiz. %	16.66%	13.84%	22.29%	30.62%	62.63%	77.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,044	862	1,437	1,974	4,038	5,019	6,447	-70.38%
YoY %	21.11%	-40.01%	-27.20%	-51.11%	-19.55%	-22.15%	-	-
Horiz. %	16.19%	13.37%	22.29%	30.62%	62.63%	77.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.71%	75.95%	67.63%	61.01%	10.94%	13.61%	15.76%	-
YoY %	-4.27%	12.30%	10.85%	457.68%	-19.62%	-13.64%	-	-
Horiz. %	461.36%	481.92%	429.12%	387.12%	69.42%	86.36%	100.00%	-
Total Cost	256,463	260,954	271,918	290,875	290,824	319,913	348,800	-18.58%
YoY %	-1.72%	-4.03%	-6.52%	0.02%	-9.09%	-8.28%	-	-
Horiz. %	73.53%	74.81%	77.96%	83.39%	83.38%	91.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,835	106,903	107,032	106,835	109,086	110,166	109,613	-4.80%
YoY %	-4.74%	-0.12%	0.18%	-2.06%	-0.98%	0.50%	-	-
Horiz. %	92.90%	97.53%	97.65%	97.47%	99.52%	100.50%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Dividend
Div	607	607	2,112	2,112	4,527	4,527	4,531	-73.91%
YoY %	0.00%	-71.26%	0.00%	-53.35%	0.00%	-0.09%	-	-
Horiz. %	13.40%	13.40%	46.61%	46.61%	99.91%	99.91%	100.00%	-
Div Payout %	58.14%	70.42%	146.97%	106.99%	112.11%	90.20%	70.29%	-
YoY %	-17.44%	-52.09%	37.37%	-4.57%	24.29%	28.33%	-	-
Horiz. %	82.71%	100.18%	209.09%	152.21%	159.50%	128.33%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Equity
Net Worth	101,835	106,903	107,032	106,835	109,086	110,166	109,613	-4.80%
YoY %	-4.74%	-0.12%	0.18%	-2.06%	-0.98%	0.50%	-	-
Horiz. %	92.90%	97.53%	97.65%	97.47%	99.52%	100.50%	100.00%	-
NOSH	121,232	121,481	121,627	121,403	121,206	60,200	60,227	59.62%
YoY %	-0.20%	-0.12%	0.18%	0.16%	101.34%	-0.04%	-	-
Horiz. %	201.29%	201.71%	201.95%	201.58%	201.25%	99.96%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Ratio Analysis
NP Margin	0.42%	0.34%	0.53%	0.67%	1.37%	1.54%	1.81%	-
YoY %	23.53%	-35.85%	-20.90%	-51.09%	-11.04%	-14.92%	-	-
Horiz. %	23.20%	18.78%	29.28%	37.02%	75.69%	85.08%	100.00%	-
ROE	1.03%	0.81%	1.34%	1.85%	3.70%	4.56%	5.88%	-
YoY %	27.16%	-39.55%	-27.57%	-50.00%	-18.86%	-22.45%	-	-
Horiz. %	17.52%	13.78%	22.79%	31.46%	62.93%	77.55%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Per Share
RPS	212.43	215.54	224.75	241.22	243.27	539.75	589.84	-49.47%
YoY %	-1.44%	-4.10%	-6.83%	-0.84%	-54.93%	-8.49%	-	-
Horiz. %	36.01%	36.54%	38.10%	40.90%	41.24%	91.51%	100.00%	-
EPS	0.86	0.71	1.18	1.63	3.33	8.34	10.70	-81.46%
YoY %	21.13%	-39.83%	-27.61%	-51.05%	-60.07%	-22.06%	-	-
Horiz. %	8.04%	6.64%	11.03%	15.23%	31.12%	77.94%	100.00%	-
DPS	0.50	0.50	1.74	1.74	3.73	7.50	7.50	-83.63%
YoY %	0.00%	-71.26%	0.00%	-53.35%	-50.27%	0.00%	-	-
Horiz. %	6.67%	6.67%	23.20%	23.20%	49.73%	100.00%	100.00%	-
NAPS	0.84	0.88	0.88	0.88	0.90	1.83	1.82	-40.36%
YoY %	-4.55%	0.00%	0.00%	-2.22%	-50.82%	0.55%	-	-
Horiz. %	46.15%	48.35%	48.35%	48.35%	49.45%	100.55%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Adjusted Per Share Value based on latest NOSH - 121,403
RPS	142.16	144.54	150.89	161.65	162.76	179.36	196.09	-19.34%
YoY %	-1.65%	-4.21%	-6.66%	-0.68%	-9.26%	-8.53%	-	-
Horiz. %	72.50%	73.71%	76.95%	82.44%	83.00%	91.47%	100.00%	-
EPS	0.58	0.48	0.79	1.09	2.23	2.77	3.56	-70.26%
YoY %	20.83%	-39.24%	-27.52%	-51.12%	-19.49%	-22.19%	-	-
Horiz. %	16.29%	13.48%	22.19%	30.62%	62.64%	77.81%	100.00%	-
DPS	0.34	0.34	1.17	1.17	2.50	2.50	2.50	-73.65%
YoY %	0.00%	-70.94%	0.00%	-53.20%	0.00%	0.00%	-	-
Horiz. %	13.60%	13.60%	46.80%	46.80%	100.00%	100.00%	100.00%	-
NAPS	0.5621	0.5901	0.5908	0.5897	0.6021	0.6081	0.6051	-4.80%
YoY %	-4.74%	-0.12%	0.19%	-2.06%	-0.99%	0.50%	-	-
Horiz. %	92.89%	97.52%	97.64%	97.45%	99.50%	100.50%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/06	30/11/05	30/08/05	31/05/05	28/02/05	30/11/04	30/08/04	-
Price	0.92	1.00	1.04	1.06	1.07	1.11	1.05	-
P/RPS	0.43	0.46	0.46	0.44	0.44	0.21	0.18	78.98%
YoY %	-6.52%	0.00%	4.55%	0.00%	109.52%	16.67%	-	-
Horiz. %	238.89%	255.56%	255.56%	244.44%	244.44%	116.67%	100.00%	-
P/EPS	106.83	140.93	88.03	65.19	32.12	13.31	9.81	393.45%
YoY %	-24.20%	60.09%	35.04%	102.96%	141.32%	35.68%	-	-
Horiz. %	1,088.99%	1,436.60%	897.35%	664.53%	327.42%	135.68%	100.00%	-
EY	0.94	0.71	1.14	1.53	3.11	7.51	10.19	-79.67%
YoY %	32.39%	-37.72%	-25.49%	-50.80%	-58.59%	-26.30%	-	-
Horiz. %	9.22%	6.97%	11.19%	15.01%	30.52%	73.70%	100.00%	-
DY	0.54	0.50	1.67	1.64	3.49	6.76	7.14	-82.20%
YoY %	8.00%	-70.06%	1.83%	-53.01%	-48.37%	-5.32%	-	-
Horiz. %	7.56%	7.00%	23.39%	22.97%	48.88%	94.68%	100.00%	-
P/NAPS	1.10	1.14	1.18	1.20	1.19	0.61	0.58	53.39%
YoY %	-3.51%	-3.39%	-1.67%	0.84%	95.08%	5.17%	-	-
Horiz. %	189.66%	196.55%	203.45%	206.90%	205.17%	105.17%	100.00%	-

	28/02/06	30/11/05	31/08/05	31/05/05	28/02/05	30/11/04	31/08/04	CAGR
Price Multiplier on Announcement Date
Date	28/04/06	25/01/06	28/10/05	29/07/05	28/04/05	28/01/05	29/10/04	-
Price	0.89	1.00	1.00	1.03	1.05	1.18	1.05	-
P/RPS	0.42	0.46	0.44	0.43	0.43	0.22	0.18	76.19%
YoY %	-8.70%	4.55%	2.33%	0.00%	95.45%	22.22%	-	-
Horiz. %	233.33%	255.56%	244.44%	238.89%	238.89%	122.22%	100.00%	-
P/EPS	103.35	140.93	84.64	63.35	31.52	14.15	9.81	382.65%
YoY %	-26.67%	66.51%	33.61%	100.98%	122.76%	44.24%	-	-
Horiz. %	1,053.52%	1,436.60%	862.79%	645.77%	321.30%	144.24%	100.00%	-
EY	0.97	0.71	1.18	1.58	3.17	7.07	10.19	-79.24%
YoY %	36.62%	-39.83%	-25.32%	-50.16%	-55.16%	-30.62%	-	-
Horiz. %	9.52%	6.97%	11.58%	15.51%	31.11%	69.38%	100.00%	-
DY	0.56	0.50	1.74	1.69	3.56	6.36	7.14	-81.76%
YoY %	12.00%	-71.26%	2.96%	-52.53%	-44.03%	-10.92%	-	-
Horiz. %	7.84%	7.00%	24.37%	23.67%	49.86%	89.08%	100.00%	-
P/NAPS	1.06	1.14	1.14	1.17	1.17	0.64	0.58	49.64%
YoY %	-7.02%	0.00%	-2.56%	0.00%	82.81%	10.34%	-	-
Horiz. %	182.76%	196.55%	196.55%	201.72%	201.72%	110.34%	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