[PAOS] YoY Cumulative Quarter Result on 30-Nov-2010 [#2]

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Cumulative Result
Revenue	103,543	153,804	144,335	93,629	99,262	196,157	137,819	-4.64%
YoY %	-32.68%	6.56%	54.16%	-5.67%	-49.40%	42.33%	-	-
Horiz. %	75.13%	111.60%	104.73%	67.94%	72.02%	142.33%	100.00%	-
PBT	4,224	4,055	2,868	1,467	1,406	1,430	-6,523	-
YoY %	4.17%	41.39%	95.50%	4.34%	-1.68%	121.92%	-	-
Horiz. %	-64.76%	-62.16%	-43.97%	-22.49%	-21.55%	-21.92%	100.00%	-
Tax	-1,309	-888	-1,030	-250	-560	-563	0	-
YoY %	-47.41%	13.79%	-312.00%	55.36%	0.53%	0.00%	-	-
Horiz. %	232.50%	157.73%	182.95%	44.40%	99.47%	100.00%	-	-
NP	2,915	3,167	1,838	1,217	846	867	-6,523	-
YoY %	-7.96%	72.31%	51.03%	43.85%	-2.42%	113.29%	-	-
Horiz. %	-44.69%	-48.55%	-28.18%	-18.66%	-12.97%	-13.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,915	3,167	1,838	1,217	846	867	-6,523	-
YoY %	-7.96%	72.31%	51.03%	43.85%	-2.42%	113.29%	-	-
Horiz. %	-44.69%	-48.55%	-28.18%	-18.66%	-12.97%	-13.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	30.99%	21.90%	35.91%	17.04%	39.83%	39.37%	-	-
YoY %	41.51%	-39.01%	110.74%	-57.22%	1.17%	0.00%	-	-
Horiz. %	78.71%	55.63%	91.21%	43.28%	101.17%	100.00%	-	-
Total Cost	100,628	150,637	142,497	92,412	98,416	195,290	144,342	-5.83%
YoY %	-33.20%	5.71%	54.20%	-6.10%	-49.61%	35.30%	-	-
Horiz. %	69.71%	104.36%	98.72%	64.02%	68.18%	135.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,601	100,328	99,155	97,600	99,102	92,720	99,052	0.42%
YoY %	1.27%	1.18%	1.59%	-1.52%	6.88%	-6.39%	-	-
Horiz. %	102.57%	101.29%	100.10%	98.53%	100.05%	93.61%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Dividend
Div	1,511	1,510	1,511	1,506	1,510	1,505	-	-
YoY %	0.07%	-0.07%	0.33%	-0.26%	0.33%	0.00%	-	-
Horiz. %	100.40%	100.33%	100.40%	100.07%	100.33%	100.00%	-	-
Div Payout %	51.87%	47.71%	82.24%	123.76%	178.57%	173.61%	-	-
YoY %	8.72%	-41.99%	-33.55%	-30.69%	2.86%	0.00%	-	-
Horiz. %	29.88%	27.48%	47.37%	71.29%	102.86%	100.00%	-	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Equity
Net Worth	101,601	100,328	99,155	97,600	99,102	92,720	99,052	0.42%
YoY %	1.27%	1.18%	1.59%	-1.52%	6.88%	-6.39%	-	-
Horiz. %	102.57%	101.29%	100.10%	98.53%	100.05%	93.61%	100.00%	-
NOSH	120,954	120,877	120,921	120,495	120,857	120,416	120,796	0.02%
YoY %	0.06%	-0.04%	0.35%	-0.30%	0.37%	-0.31%	-	-
Horiz. %	100.13%	100.07%	100.10%	99.75%	100.05%	99.69%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Ratio Analysis
NP Margin	2.82%	2.06%	1.27%	1.30%	0.85%	0.44%	-4.73%	-
YoY %	36.89%	62.20%	-2.31%	52.94%	93.18%	109.30%	-	-
Horiz. %	-59.62%	-43.55%	-26.85%	-27.48%	-17.97%	-9.30%	100.00%	-
ROE	2.87%	3.16%	1.85%	1.25%	0.85%	0.94%	-6.59%	-
YoY %	-9.18%	70.81%	48.00%	47.06%	-9.57%	114.26%	-	-
Horiz. %	-43.55%	-47.95%	-28.07%	-18.97%	-12.90%	-14.26%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Per Share
RPS	85.61	127.24	119.36	77.70	82.13	162.90	114.09	-4.66%
YoY %	-32.72%	6.60%	53.62%	-5.39%	-49.58%	42.78%	-	-
Horiz. %	75.04%	111.53%	104.62%	68.10%	71.99%	142.78%	100.00%	-
EPS	2.41	2.62	1.52	1.01	0.70	0.72	-5.40	-
YoY %	-8.02%	72.37%	50.50%	44.29%	-2.78%	113.33%	-	-
Horiz. %	-44.63%	-48.52%	-28.15%	-18.70%	-12.96%	-13.33%	100.00%	-
DPS	1.25	1.25	1.25	1.25	1.25	1.25	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.84	0.83	0.82	0.81	0.82	0.77	0.82	0.40%
YoY %	1.20%	1.22%	1.23%	-1.22%	6.49%	-6.10%	-	-
Horiz. %	102.44%	101.22%	100.00%	98.78%	100.00%	93.90%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,475
RPS	57.15	84.90	79.67	51.68	54.79	108.28	76.07	-4.65%
YoY %	-32.69%	6.56%	54.16%	-5.68%	-49.40%	42.34%	-	-
Horiz. %	75.13%	111.61%	104.73%	67.94%	72.03%	142.34%	100.00%	-
EPS	1.61	1.75	1.01	0.67	0.47	0.48	-3.60	-
YoY %	-8.00%	73.27%	50.75%	42.55%	-2.08%	113.33%	-	-
Horiz. %	-44.72%	-48.61%	-28.06%	-18.61%	-13.06%	-13.33%	100.00%	-
DPS	0.83	0.83	0.83	0.83	0.83	0.83	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-	-
NAPS	0.5608	0.5538	0.5473	0.5387	0.547	0.5118	0.5468	0.42%
YoY %	1.26%	1.19%	1.60%	-1.52%	6.88%	-6.40%	-	-
Horiz. %	102.56%	101.28%	100.09%	98.52%	100.04%	93.60%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	28/11/08	30/11/07	-
Price	0.71	0.55	0.54	0.85	0.88	0.88	0.92	-
P/RPS	0.83	0.43	0.45	1.09	1.07	0.54	0.81	0.40%
YoY %	93.02%	-4.44%	-58.72%	1.87%	98.15%	-33.33%	-	-
Horiz. %	102.47%	53.09%	55.56%	134.57%	132.10%	66.67%	100.00%	-
P/EPS	29.46	20.99	35.53	84.16	125.71	122.22	-17.04	-
YoY %	40.35%	-40.92%	-57.78%	-33.05%	2.86%	817.25%	-	-
Horiz. %	-172.89%	-123.18%	-208.51%	-493.90%	-737.73%	-717.25%	100.00%	-
EY	3.39	4.76	2.81	1.19	0.80	0.82	-5.87	-
YoY %	-28.78%	69.40%	136.13%	48.75%	-2.44%	113.97%	-	-
Horiz. %	-57.75%	-81.09%	-47.87%	-20.27%	-13.63%	-13.97%	100.00%	-
DY	1.76	2.27	2.31	1.47	1.42	1.42	0.00	-
YoY %	-22.47%	-1.73%	57.14%	3.52%	0.00%	0.00%	-	-
Horiz. %	123.94%	159.86%	162.68%	103.52%	100.00%	100.00%	-	-
P/NAPS	0.85	0.66	0.66	1.05	1.07	1.14	1.12	-4.48%
YoY %	28.79%	0.00%	-37.14%	-1.87%	-6.14%	1.79%	-	-
Horiz. %	75.89%	58.93%	58.93%	93.75%	95.54%	101.79%	100.00%	-

	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	30/11/08	30/11/07	CAGR
Price Multiplier on Announcement Date
Date	27/01/14	29/01/13	20/01/12	25/01/11	27/01/10	22/01/09	29/01/08	-
Price	0.80	0.60	0.55	0.71	0.89	0.90	0.92	-
P/RPS	0.93	0.47	0.46	0.91	1.08	0.55	0.81	2.32%
YoY %	97.87%	2.17%	-49.45%	-15.74%	96.36%	-32.10%	-	-
Horiz. %	114.81%	58.02%	56.79%	112.35%	133.33%	67.90%	100.00%	-
P/EPS	33.20	22.90	36.18	70.30	127.14	125.00	-17.04	-
YoY %	44.98%	-36.71%	-48.53%	-44.71%	1.71%	833.57%	-	-
Horiz. %	-194.84%	-134.39%	-212.32%	-412.56%	-746.13%	-733.57%	100.00%	-
EY	3.01	4.37	2.76	1.42	0.79	0.80	-5.87	-
YoY %	-31.12%	58.33%	94.37%	79.75%	-1.25%	113.63%	-	-
Horiz. %	-51.28%	-74.45%	-47.02%	-24.19%	-13.46%	-13.63%	100.00%	-
DY	1.56	2.08	2.27	1.76	1.40	1.39	0.00	-
YoY %	-25.00%	-8.37%	28.98%	25.71%	0.72%	0.00%	-	-
Horiz. %	112.23%	149.64%	163.31%	126.62%	100.72%	100.00%	-	-
P/NAPS	0.95	0.72	0.67	0.88	1.09	1.17	1.12	-2.70%
YoY %	31.94%	7.46%	-23.86%	-19.27%	-6.84%	4.46%	-	-
Horiz. %	84.82%	64.29%	59.82%	78.57%	97.32%	104.46%	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