[PAOS] YoY Cumulative Quarter Result on 29-Feb-2008 [#3]

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Cumulative Result
Revenue	165,699	125,500	241,250	215,840	204,784	160,453	195,765	-2.73%
YoY %	32.03%	-47.98%	11.77%	5.40%	27.63%	-18.04%	-	-
Horiz. %	84.64%	64.11%	123.23%	110.25%	104.61%	81.96%	100.00%	-
PBT	2,802	1,784	1,653	-8,843	2,180	2,081	3,208	-2.22%
YoY %	57.06%	7.92%	118.69%	-505.64%	4.76%	-35.13%	-	-
Horiz. %	87.34%	55.61%	51.53%	-275.65%	67.96%	64.87%	100.00%	-
Tax	-500	-695	-593	0	-570	-345	-542	-1.33%
YoY %	28.06%	-17.20%	0.00%	0.00%	-65.22%	36.35%	-	-
Horiz. %	92.25%	128.23%	109.41%	0.00%	105.17%	63.65%	100.00%	-
NP	2,302	1,089	1,060	-8,843	1,610	1,736	2,666	-2.41%
YoY %	111.39%	2.74%	111.99%	-649.25%	-7.26%	-34.88%	-	-
Horiz. %	86.35%	40.85%	39.76%	-331.70%	60.39%	65.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,302	1,089	1,060	-8,843	1,610	1,736	2,666	-2.41%
YoY %	111.39%	2.74%	111.99%	-649.25%	-7.26%	-34.88%	-	-
Horiz. %	86.35%	40.85%	39.76%	-331.70%	60.39%	65.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.84%	38.96%	35.87%	-	26.15%	16.58%	16.90%	-
YoY %	-54.21%	8.61%	0.00%	-	57.72%	-1.89%	-	-
Horiz. %	105.56%	230.53%	212.25%	-	154.73%	98.11%	100.00%	-
Total Cost	163,397	124,411	240,190	224,683	203,174	158,717	193,099	-2.74%
YoY %	31.34%	-48.20%	6.90%	10.59%	28.01%	-17.81%	-	-
Horiz. %	84.62%	64.43%	124.39%	116.36%	105.22%	82.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	98,829	100,430	92,749	95,436	107,736	101,266	108,570	-1.55%
YoY %	-1.59%	8.28%	-2.82%	-11.42%	6.39%	-6.73%	-	-
Horiz. %	91.03%	92.50%	85.43%	87.90%	99.23%	93.27%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Dividend
Div	3,013	3,025	3,011	-	1,513	-	3,015	-0.01%
YoY %	-0.40%	0.46%	0.00%	-	0.00%	-	-	-
Horiz. %	99.93%	100.33%	99.87%	-	50.18%	-	100.00%	-
Div Payout %	130.89%	277.78%	284.09%	-	93.98%	-	113.12%	-
YoY %	-52.88%	-2.22%	0.00%	-	0.00%	-	-	-
Horiz. %	115.71%	245.56%	251.14%	-	83.08%	-	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Equity
Net Worth	98,829	100,430	92,749	95,436	107,736	101,266	108,570	-1.55%
YoY %	-1.59%	8.28%	-2.82%	-11.42%	6.39%	-6.73%	-	-
Horiz. %	91.03%	92.50%	85.43%	87.90%	99.23%	93.27%	100.00%	-
NOSH	120,523	121,000	120,454	120,806	121,052	120,555	120,633	-0.01%
YoY %	-0.39%	0.45%	-0.29%	-0.20%	0.41%	-0.06%	-	-
Horiz. %	99.91%	100.30%	99.85%	100.14%	100.35%	99.94%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Ratio Analysis
NP Margin	1.39%	0.87%	0.44%	-4.10%	0.79%	1.08%	1.36%	-
YoY %	59.77%	97.73%	110.73%	-618.99%	-26.85%	-20.59%	-	-
Horiz. %	102.21%	63.97%	32.35%	-301.47%	58.09%	79.41%	100.00%	-
ROE	2.33%	1.08%	1.14%	-9.27%	1.49%	1.71%	2.46%	-
YoY %	115.74%	-5.26%	112.30%	-722.15%	-12.87%	-30.49%	-	-
Horiz. %	94.72%	43.90%	46.34%	-376.83%	60.57%	69.51%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Per Share
RPS	137.48	103.72	200.28	178.67	169.17	133.09	162.28	-2.72%
YoY %	32.55%	-48.21%	12.09%	5.62%	27.11%	-17.99%	-	-
Horiz. %	84.72%	63.91%	123.42%	110.10%	104.25%	82.01%	100.00%	-
EPS	1.91	0.90	0.88	-7.32	1.33	1.44	2.21	-2.40%
YoY %	112.22%	2.27%	112.02%	-650.38%	-7.64%	-34.84%	-	-
Horiz. %	86.43%	40.72%	39.82%	-331.22%	60.18%	65.16%	100.00%	-
DPS	2.50	2.50	2.50	0.00	1.25	0.00	2.50	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	0.00%	50.00%	0.00%	100.00%	-
NAPS	0.82	0.83	0.77	0.79	0.89	0.84	0.90	-1.53%
YoY %	-1.20%	7.79%	-2.53%	-11.24%	5.95%	-6.67%	-	-
Horiz. %	91.11%	92.22%	85.56%	87.78%	98.89%	93.33%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,833
RPS	91.46	69.27	133.17	119.14	113.04	88.57	108.06	-2.74%
YoY %	32.03%	-47.98%	11.78%	5.40%	27.63%	-18.04%	-	-
Horiz. %	84.64%	64.10%	123.24%	110.25%	104.61%	81.96%	100.00%	-
EPS	1.27	0.60	0.59	-4.88	0.89	0.96	1.47	-2.40%
YoY %	111.67%	1.69%	112.09%	-648.31%	-7.29%	-34.69%	-	-
Horiz. %	86.39%	40.82%	40.14%	-331.97%	60.54%	65.31%	100.00%	-
DPS	1.66	1.67	1.66	0.00	0.84	0.00	1.66	0.00%
YoY %	-0.60%	0.60%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.60%	100.00%	0.00%	50.60%	0.00%	100.00%	-
NAPS	0.5455	0.5544	0.512	0.5268	0.5947	0.559	0.5993	-1.55%
YoY %	-1.61%	8.28%	-2.81%	-11.42%	6.39%	-6.72%	-	-
Horiz. %	91.02%	92.51%	85.43%	87.90%	99.23%	93.28%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	-
Price	0.80	0.98	0.89	0.86	0.92	0.92	1.07	-
P/RPS	0.58	0.94	0.44	0.48	0.54	0.69	0.66	-2.12%
YoY %	-38.30%	113.64%	-8.33%	-11.11%	-21.74%	4.55%	-	-
Horiz. %	87.88%	142.42%	66.67%	72.73%	81.82%	104.55%	100.00%	-
P/EPS	41.88	108.89	101.14	-11.75	69.17	63.89	48.42	-2.38%
YoY %	-61.54%	7.66%	960.77%	-116.99%	8.26%	31.95%	-	-
Horiz. %	86.49%	224.89%	208.88%	-24.27%	142.85%	131.95%	100.00%	-
EY	2.39	0.92	0.99	-8.51	1.45	1.57	2.07	2.42%
YoY %	159.78%	-7.07%	111.63%	-686.90%	-7.64%	-24.15%	-	-
Horiz. %	115.46%	44.44%	47.83%	-411.11%	70.05%	75.85%	100.00%	-
DY	3.13	2.55	2.81	0.00	1.36	0.00	2.34	4.96%
YoY %	22.75%	-9.25%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	133.76%	108.97%	120.09%	0.00%	58.12%	0.00%	100.00%	-
P/NAPS	0.98	1.18	1.16	1.09	1.03	1.10	1.19	-3.18%
YoY %	-16.95%	1.72%	6.42%	5.83%	-6.36%	-7.56%	-	-
Horiz. %	82.35%	99.16%	97.48%	91.60%	86.55%	92.44%	100.00%	-

	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	CAGR
Price Multiplier on Announcement Date
Date	27/04/11	29/04/10	29/04/09	29/04/08	27/04/07	28/04/06	28/04/05	-
Price	0.74	0.95	0.96	0.90	0.93	0.89	1.05	-
P/RPS	0.54	0.92	0.48	0.50	0.55	0.67	0.65	-3.04%
YoY %	-41.30%	91.67%	-4.00%	-9.09%	-17.91%	3.08%	-	-
Horiz. %	83.08%	141.54%	73.85%	76.92%	84.62%	103.08%	100.00%	-
P/EPS	38.74	105.56	109.09	-12.30	69.92	61.81	47.51	-3.34%
YoY %	-63.30%	-3.24%	986.91%	-117.59%	13.12%	30.10%	-	-
Horiz. %	81.54%	222.18%	229.61%	-25.89%	147.17%	130.10%	100.00%	-
EY	2.58	0.95	0.92	-8.13	1.43	1.62	2.10	3.48%
YoY %	171.58%	3.26%	111.32%	-668.53%	-11.73%	-22.86%	-	-
Horiz. %	122.86%	45.24%	43.81%	-387.14%	68.10%	77.14%	100.00%	-
DY	3.38	2.63	2.60	0.00	1.34	0.00	2.38	6.01%
YoY %	28.52%	1.15%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	142.02%	110.50%	109.24%	0.00%	56.30%	0.00%	100.00%	-
P/NAPS	0.90	1.14	1.25	1.14	1.04	1.06	1.17	-4.27%
YoY %	-21.05%	-8.80%	9.65%	9.62%	-1.89%	-9.40%	-	-
Horiz. %	76.92%	97.44%	106.84%	97.44%	88.89%	90.60%	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