[PAOS] YoY Cumulative Quarter Result on 31-May-2006 [#4]

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Cumulative Result
Revenue	312,132	305,038	270,322	223,503	292,849	402,565	374,193	-2.97%
YoY %	2.33%	12.84%	20.95%	-23.68%	-27.25%	7.58%	-	-
Horiz. %	83.41%	81.52%	72.24%	59.73%	78.26%	107.58%	100.00%	-
PBT	9,935	-12,795	2,511	1,807	5,063	9,261	7,780	4.15%
YoY %	177.65%	-609.56%	38.96%	-64.31%	-45.33%	19.04%	-	-
Horiz. %	127.70%	-164.46%	32.28%	23.23%	65.08%	119.04%	100.00%	-
Tax	-225	1,890	-821	765	-3,089	-1,614	-1,403	-26.27%
YoY %	-111.90%	330.21%	-207.32%	124.77%	-91.39%	-15.04%	-	-
Horiz. %	16.04%	-134.71%	58.52%	-54.53%	220.17%	115.04%	100.00%	-
NP	9,710	-10,905	1,690	2,572	1,974	7,647	6,377	7.25%
YoY %	189.04%	-745.27%	-34.29%	30.29%	-74.19%	19.92%	-	-
Horiz. %	152.27%	-171.01%	26.50%	40.33%	30.95%	119.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,710	-10,905	1,690	2,572	1,974	7,647	6,377	7.25%
YoY %	189.04%	-745.27%	-34.29%	30.29%	-74.19%	19.92%	-	-
Horiz. %	152.27%	-171.01%	26.50%	40.33%	30.95%	119.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.26%	-	32.70%	-42.34%	61.01%	17.43%	18.03%	-
YoY %	0.00%	-	177.23%	-169.40%	250.03%	-3.33%	-	-
Horiz. %	12.53%	-	181.36%	-234.83%	338.38%	96.67%	100.00%	-
Total Cost	302,422	315,943	268,632	220,931	290,875	394,918	367,816	-3.20%
YoY %	-4.28%	17.61%	21.59%	-24.05%	-26.35%	7.37%	-	-
Horiz. %	82.22%	85.90%	73.03%	60.07%	79.08%	107.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,240	94,196	106,228	107,468	105,921	109,242	109,989	-1.53%
YoY %	6.42%	-11.33%	-1.15%	1.46%	-3.04%	-0.68%	-	-
Horiz. %	91.14%	85.64%	96.58%	97.71%	96.30%	99.32%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Dividend
Div	3,019	-	3,017	1,509	2,106	4,526	4,507	-6.45%
YoY %	0.00%	-	99.93%	-28.35%	-53.47%	0.42%	-	-
Horiz. %	66.98%	-	66.94%	33.48%	46.73%	100.42%	100.00%	-
Div Payout %	31.09%	-	178.57%	58.69%	106.71%	59.19%	70.69%	-
YoY %	0.00%	-	204.26%	-45.00%	80.28%	-16.27%	-	-
Horiz. %	43.98%	-	252.61%	83.02%	150.95%	83.73%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Equity
Net Worth	100,240	94,196	106,228	107,468	105,921	109,242	109,989	-1.53%
YoY %	6.42%	-11.33%	-1.15%	1.46%	-3.04%	-0.68%	-	-
Horiz. %	91.14%	85.64%	96.58%	97.71%	96.30%	99.32%	100.00%	-
NOSH	120,771	120,764	120,714	120,751	120,365	60,355	60,103	12.32%
YoY %	0.01%	0.04%	-0.03%	0.32%	99.43%	0.42%	-	-
Horiz. %	200.94%	200.93%	200.85%	200.91%	200.26%	100.42%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Ratio Analysis
NP Margin	3.11%	-3.57%	0.63%	1.15%	0.67%	1.90%	1.70%	-
YoY %	187.11%	-666.67%	-45.22%	71.64%	-64.74%	11.76%	-	-
Horiz. %	182.94%	-210.00%	37.06%	67.65%	39.41%	111.76%	100.00%	-
ROE	9.69%	-11.58%	1.59%	2.39%	1.86%	7.00%	5.80%	-
YoY %	183.68%	-828.30%	-33.47%	28.49%	-73.43%	20.69%	-	-
Horiz. %	167.07%	-199.66%	27.41%	41.21%	32.07%	120.69%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Per Share
RPS	258.45	252.59	223.94	185.09	243.30	666.99	622.58	-13.61%
YoY %	2.32%	12.79%	20.99%	-23.93%	-63.52%	7.13%	-	-
Horiz. %	41.51%	40.57%	35.97%	29.73%	39.08%	107.13%	100.00%	-
EPS	8.04	-9.03	1.40	2.13	1.64	12.67	10.61	-4.51%
YoY %	189.04%	-745.00%	-34.27%	29.88%	-87.06%	19.42%	-	-
Horiz. %	75.78%	-85.11%	13.20%	20.08%	15.46%	119.42%	100.00%	-
DPS	2.50	0.00	2.50	1.25	1.75	7.50	7.50	-16.71%
YoY %	0.00%	0.00%	100.00%	-28.57%	-76.67%	0.00%	-	-
Horiz. %	33.33%	0.00%	33.33%	16.67%	23.33%	100.00%	100.00%	-
NAPS	0.83	0.78	0.88	0.89	0.88	1.81	1.83	-12.33%
YoY %	6.41%	-11.36%	-1.12%	1.14%	-51.38%	-1.09%	-	-
Horiz. %	45.36%	42.62%	48.09%	48.63%	48.09%	98.91%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Adjusted Per Share Value based on latest NOSH - 121,159
RPS	172.29	168.38	149.21	123.37	161.65	222.21	206.55	-2.97%
YoY %	2.32%	12.85%	20.95%	-23.68%	-27.25%	7.58%	-	-
Horiz. %	83.41%	81.52%	72.24%	59.73%	78.26%	107.58%	100.00%	-
EPS	5.36	-6.02	0.93	1.42	1.09	4.22	3.52	7.25%
YoY %	189.04%	-747.31%	-34.51%	30.28%	-74.17%	19.89%	-	-
Horiz. %	152.27%	-171.02%	26.42%	40.34%	30.97%	119.89%	100.00%	-
DPS	1.67	0.00	1.67	0.83	1.16	2.50	2.49	-6.43%
YoY %	0.00%	0.00%	101.20%	-28.45%	-53.60%	0.40%	-	-
Horiz. %	67.07%	0.00%	67.07%	33.33%	46.59%	100.40%	100.00%	-
NAPS	0.5533	0.5199	0.5864	0.5932	0.5847	0.603	0.6071	-1.53%
YoY %	6.42%	-11.34%	-1.15%	1.45%	-3.03%	-0.68%	-	-
Horiz. %	91.14%	85.64%	96.59%	97.71%	96.31%	99.32%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	31/05/04	30/05/03	-
Price	1.04	0.90	0.88	0.92	1.06	1.05	1.04	-
P/RPS	0.40	0.36	0.39	0.50	0.44	0.16	0.17	15.31%
YoY %	11.11%	-7.69%	-22.00%	13.64%	175.00%	-5.88%	-	-
Horiz. %	235.29%	211.76%	229.41%	294.12%	258.82%	94.12%	100.00%	-
P/EPS	12.94	-9.97	62.86	43.19	64.63	8.29	9.80	4.73%
YoY %	229.79%	-115.86%	45.54%	-33.17%	679.61%	-15.41%	-	-
Horiz. %	132.04%	-101.73%	641.43%	440.71%	659.49%	84.59%	100.00%	-
EY	7.73	-10.03	1.59	2.32	1.55	12.07	10.20	-4.51%
YoY %	177.07%	-730.82%	-31.47%	49.68%	-87.16%	18.33%	-	-
Horiz. %	75.78%	-98.33%	15.59%	22.75%	15.20%	118.33%	100.00%	-
DY	2.40	0.00	2.84	1.36	1.65	7.14	7.21	-16.73%
YoY %	0.00%	0.00%	108.82%	-17.58%	-76.89%	-0.97%	-	-
Horiz. %	33.29%	0.00%	39.39%	18.86%	22.88%	99.03%	100.00%	-
P/NAPS	1.25	1.15	1.00	1.03	1.20	0.58	0.57	13.96%
YoY %	8.70%	15.00%	-2.91%	-14.17%	106.90%	1.75%	-	-
Horiz. %	219.30%	201.75%	175.44%	180.70%	210.53%	101.75%	100.00%	-

	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	31/05/04	31/05/03	CAGR
Price Multiplier on Announcement Date
Date	30/07/09	29/07/08	24/07/07	28/07/06	29/07/05	30/07/04	31/07/03	-
Price	0.93	0.97	0.88	1.00	1.03	1.10	1.07	-
P/RPS	0.36	0.38	0.39	0.54	0.42	0.16	0.17	13.30%
YoY %	-5.26%	-2.56%	-27.78%	28.57%	162.50%	-5.88%	-	-
Horiz. %	211.76%	223.53%	229.41%	317.65%	247.06%	94.12%	100.00%	-
P/EPS	11.57	-10.74	62.86	46.95	62.80	8.68	10.08	2.32%
YoY %	207.73%	-117.09%	33.89%	-25.24%	623.50%	-13.89%	-	-
Horiz. %	114.78%	-106.55%	623.61%	465.77%	623.02%	86.11%	100.00%	-
EY	8.65	-9.31	1.59	2.13	1.59	11.52	9.92	-2.25%
YoY %	192.91%	-685.53%	-25.35%	33.96%	-86.20%	16.13%	-	-
Horiz. %	87.20%	-93.85%	16.03%	21.47%	16.03%	116.13%	100.00%	-
DY	2.69	0.00	2.84	1.25	1.70	6.82	7.01	-14.74%
YoY %	0.00%	0.00%	127.20%	-26.47%	-75.07%	-2.71%	-	-
Horiz. %	38.37%	0.00%	40.51%	17.83%	24.25%	97.29%	100.00%	-
P/NAPS	1.12	1.24	1.00	1.12	1.17	0.61	0.58	11.58%
YoY %	-9.68%	24.00%	-10.71%	-4.27%	91.80%	5.17%	-	-
Horiz. %	193.10%	213.79%	172.41%	193.10%	201.72%	105.17%	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