[PAOS] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Annualized Quarter Result
Revenue	273,045	213,937	261,020	404,624	297,296	295,977	238,777	2.25%
YoY %	27.63%	-18.04%	-35.49%	36.10%	0.45%	23.96%	-	-
Horiz. %	114.35%	89.60%	109.32%	169.46%	124.51%	123.96%	100.00%	-
PBT	2,906	2,774	4,277	10,580	7,350	13,570	17,997	-26.19%
YoY %	4.76%	-35.14%	-59.57%	43.95%	-45.84%	-24.60%	-	-
Horiz. %	16.15%	15.41%	23.77%	58.79%	40.84%	75.40%	100.00%	-
Tax	-760	-460	-722	-2,213	-1,026	-3,066	-3,258	-21.53%
YoY %	-65.22%	36.29%	67.37%	-115.69%	66.54%	5.89%	-	-
Horiz. %	23.33%	14.12%	22.16%	67.93%	31.49%	94.11%	100.00%	-
NP	2,146	2,314	3,554	8,366	6,324	10,504	14,738	-27.45%
YoY %	-7.26%	-34.89%	-57.52%	32.29%	-39.79%	-28.73%	-	-
Horiz. %	14.56%	15.70%	24.11%	56.76%	42.91%	71.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,146	2,314	3,554	8,366	6,324	10,504	14,738	-27.45%
YoY %	-7.26%	-34.89%	-57.52%	32.29%	-39.79%	-28.73%	-	-
Horiz. %	14.56%	15.70%	24.11%	56.76%	42.91%	71.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.15%	16.58%	16.88%	20.92%	13.96%	22.59%	18.10%	-
YoY %	57.72%	-1.78%	-19.31%	49.86%	-38.20%	24.81%	-	-
Horiz. %	144.48%	91.60%	93.26%	115.58%	77.13%	124.81%	100.00%	-
Total Cost	270,898	211,622	257,465	396,257	290,972	285,473	224,038	3.21%
YoY %	28.01%	-17.81%	-35.03%	36.18%	1.93%	27.42%	-	-
Horiz. %	120.92%	94.46%	114.92%	176.87%	129.88%	127.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	107,736	101,266	108,570	112,829	108,618	107,280	98,417	1.51%
YoY %	6.39%	-6.73%	-3.77%	3.88%	1.25%	9.01%	-	-
Horiz. %	109.47%	102.89%	110.32%	114.64%	110.37%	109.01%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Dividend
Div	2,017	-	4,021	2,011	2,011	3,999	2,000	0.14%
YoY %	0.00%	-	99.95%	0.00%	-49.71%	99.95%	-	-
Horiz. %	100.85%	-	201.05%	100.55%	100.55%	199.95%	100.00%	-
Div Payout %	93.98%	-	113.12%	24.04%	31.81%	38.08%	13.57%	-
YoY %	0.00%	-	370.55%	-24.43%	-16.47%	180.62%	-	-
Horiz. %	692.56%	-	833.60%	177.16%	234.41%	280.62%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Equity
Net Worth	107,736	101,266	108,570	112,829	108,618	107,280	98,417	1.51%
YoY %	6.39%	-6.73%	-3.77%	3.88%	1.25%	9.01%	-	-
Horiz. %	109.47%	102.89%	110.32%	114.64%	110.37%	109.01%	100.00%	-
NOSH	121,052	120,555	120,633	60,336	60,343	60,000	60,010	12.40%
YoY %	0.41%	-0.06%	99.94%	-0.01%	0.57%	-0.02%	-	-
Horiz. %	201.72%	200.89%	201.02%	100.54%	100.55%	99.98%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Ratio Analysis
NP Margin	0.79%	1.08%	1.36%	2.07%	2.13%	3.55%	6.17%	-
YoY %	-26.85%	-20.59%	-34.30%	-2.82%	-40.00%	-42.46%	-	-
Horiz. %	12.80%	17.50%	22.04%	33.55%	34.52%	57.54%	100.00%	-
ROE	1.99%	2.29%	3.27%	7.42%	5.82%	9.79%	14.98%	-
YoY %	-13.10%	-29.97%	-55.93%	27.49%	-40.55%	-34.65%	-	-
Horiz. %	13.28%	15.29%	21.83%	49.53%	38.85%	65.35%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Per Share
RPS	225.56	177.46	216.37	670.61	492.67	493.30	397.89	-9.02%
YoY %	27.10%	-17.98%	-67.74%	36.12%	-0.13%	23.98%	-	-
Horiz. %	56.69%	44.60%	54.38%	168.54%	123.82%	123.98%	100.00%	-
EPS	1.77	1.92	2.95	13.87	10.48	17.51	24.56	-35.47%
YoY %	-7.81%	-34.92%	-78.73%	32.35%	-40.15%	-28.71%	-	-
Horiz. %	7.21%	7.82%	12.01%	56.47%	42.67%	71.29%	100.00%	-
DPS	1.67	0.00	3.33	3.33	3.33	6.67	3.33	-10.86%
YoY %	0.00%	0.00%	0.00%	0.00%	-50.07%	100.30%	-	-
Horiz. %	50.15%	0.00%	100.00%	100.00%	100.00%	200.30%	100.00%	-
NAPS	0.89	0.84	0.90	1.87	1.80	1.788	1.64	-9.68%
YoY %	5.95%	-6.67%	-51.87%	3.89%	0.67%	9.02%	-	-
Horiz. %	54.27%	51.22%	54.88%	114.02%	109.76%	109.02%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Adjusted Per Share Value based on latest NOSH - 60,358
RPS	150.72	118.09	144.08	223.35	164.10	163.38	131.80	2.25%
YoY %	27.63%	-18.04%	-35.49%	36.11%	0.44%	23.96%	-	-
Horiz. %	114.36%	89.60%	109.32%	169.46%	124.51%	123.96%	100.00%	-
EPS	1.18	1.28	1.96	4.62	3.49	5.80	8.14	-27.51%
YoY %	-7.81%	-34.69%	-57.58%	32.38%	-39.83%	-28.75%	-	-
Horiz. %	14.50%	15.72%	24.08%	56.76%	42.87%	71.25%	100.00%	-
DPS	1.11	0.00	2.22	1.11	1.11	2.21	1.10	0.15%
YoY %	0.00%	0.00%	100.00%	0.00%	-49.77%	100.91%	-	-
Horiz. %	100.91%	0.00%	201.82%	100.91%	100.91%	200.91%	100.00%	-
NAPS	0.5947	0.559	0.5993	0.6228	0.5996	0.5922	0.5433	1.51%
YoY %	6.39%	-6.72%	-3.77%	3.87%	1.25%	9.00%	-	-
Horiz. %	109.46%	102.89%	110.31%	114.63%	110.36%	109.00%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/07	28/02/06	28/02/05	27/02/04	28/02/03	28/02/02	28/02/01	-
Price	0.92	0.92	1.07	1.04	1.09	1.31	1.26	-
P/RPS	0.41	0.52	0.49	0.16	0.22	0.27	0.32	4.21%
YoY %	-21.15%	6.12%	206.25%	-27.27%	-18.52%	-15.62%	-	-
Horiz. %	128.12%	162.50%	153.12%	50.00%	68.75%	84.38%	100.00%	-
P/EPS	51.88	47.92	36.31	7.50	10.40	7.48	5.13	47.02%
YoY %	8.26%	31.97%	384.13%	-27.88%	39.04%	45.81%	-	-
Horiz. %	1,011.31%	934.11%	707.80%	146.20%	202.73%	145.81%	100.00%	-
EY	1.93	2.09	2.75	13.33	9.61	13.36	19.49	-31.96%
YoY %	-7.66%	-24.00%	-79.37%	38.71%	-28.07%	-31.45%	-	-
Horiz. %	9.90%	10.72%	14.11%	68.39%	49.31%	68.55%	100.00%	-
DY	1.81	0.00	3.12	3.21	3.06	5.09	2.65	-6.15%
YoY %	0.00%	0.00%	-2.80%	4.90%	-39.88%	92.08%	-	-
Horiz. %	68.30%	0.00%	117.74%	121.13%	115.47%	192.08%	100.00%	-
P/NAPS	1.03	1.10	1.19	0.56	0.61	0.73	0.77	4.96%
YoY %	-6.36%	-7.56%	112.50%	-8.20%	-16.44%	-5.19%	-	-
Horiz. %	133.77%	142.86%	154.55%	72.73%	79.22%	94.81%	100.00%	-

	28/02/07	28/02/06	28/02/05	29/02/04	28/02/03	28/02/02	28/02/01	CAGR
Price Multiplier on Announcement Date
Date	27/04/07	28/04/06	28/04/05	29/04/04	30/04/03	29/04/02	27/04/01	-
Price	0.93	0.89	1.05	1.12	1.03	1.21	1.23	-
P/RPS	0.41	0.50	0.49	0.17	0.21	0.25	0.31	4.76%
YoY %	-18.00%	2.04%	188.24%	-19.05%	-16.00%	-19.35%	-	-
Horiz. %	132.26%	161.29%	158.06%	54.84%	67.74%	80.65%	100.00%	-
P/EPS	52.44	46.35	35.63	8.08	9.83	6.91	5.01	47.87%
YoY %	13.14%	30.09%	340.97%	-17.80%	42.26%	37.92%	-	-
Horiz. %	1,046.71%	925.15%	711.18%	161.28%	196.21%	137.92%	100.00%	-
EY	1.91	2.16	2.81	12.38	10.17	14.47	19.97	-32.36%
YoY %	-11.57%	-23.13%	-77.30%	21.73%	-29.72%	-27.54%	-	-
Horiz. %	9.56%	10.82%	14.07%	61.99%	50.93%	72.46%	100.00%	-
DY	1.79	0.00	3.17	2.98	3.24	5.51	2.71	-6.67%
YoY %	0.00%	0.00%	6.38%	-8.02%	-41.20%	103.32%	-	-
Horiz. %	66.05%	0.00%	116.97%	109.96%	119.56%	203.32%	100.00%	-
P/NAPS	1.04	1.06	1.17	0.60	0.57	0.68	0.75	5.59%
YoY %	-1.89%	-9.40%	95.00%	5.26%	-16.18%	-9.33%	-	-
Horiz. %	138.67%	141.33%	156.00%	80.00%	76.00%	90.67%	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