[PAOS] YoY Cumulative Quarter Result on 31-May-2008 [#4]

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Cumulative Result
Revenue	240,256	143,623	312,132	305,038	270,322	223,503	292,849	-3.24%
YoY %	67.28%	-53.99%	2.33%	12.84%	20.95%	-23.68%	-	-
Horiz. %	82.04%	49.04%	106.58%	104.16%	92.31%	76.32%	100.00%	-
PBT	5,197	1,894	9,935	-12,795	2,511	1,807	5,063	0.43%
YoY %	174.39%	-80.94%	177.65%	-609.56%	38.96%	-64.31%	-	-
Horiz. %	102.65%	37.41%	196.23%	-252.72%	49.60%	35.69%	100.00%	-
Tax	-1,702	-796	-225	1,890	-821	765	-3,089	-9.45%
YoY %	-113.82%	-253.78%	-111.90%	330.21%	-207.32%	124.77%	-	-
Horiz. %	55.10%	25.77%	7.28%	-61.18%	26.58%	-24.77%	100.00%	-
NP	3,495	1,098	9,710	-10,905	1,690	2,572	1,974	9.98%
YoY %	218.31%	-88.69%	189.04%	-745.27%	-34.29%	30.29%	-	-
Horiz. %	177.05%	55.62%	491.89%	-552.43%	85.61%	130.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,495	1,098	9,710	-10,905	1,690	2,572	1,974	9.98%
YoY %	218.31%	-88.69%	189.04%	-745.27%	-34.29%	30.29%	-	-
Horiz. %	177.05%	55.62%	491.89%	-552.43%	85.61%	130.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.75%	42.03%	2.26%	-	32.70%	-42.34%	61.01%	-
YoY %	-22.08%	1,759.73%	0.00%	-	177.23%	-169.40%	-	-
Horiz. %	53.68%	68.89%	3.70%	-	53.60%	-69.40%	100.00%	-
Total Cost	236,761	142,525	302,422	315,943	268,632	220,931	290,875	-3.37%
YoY %	66.12%	-52.87%	-4.28%	17.61%	21.59%	-24.05%	-	-
Horiz. %	81.40%	49.00%	103.97%	108.62%	92.35%	75.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,166	97,734	100,240	94,196	106,228	107,468	105,921	-1.09%
YoY %	1.47%	-2.50%	6.42%	-11.33%	-1.15%	1.46%	-	-
Horiz. %	93.62%	92.27%	94.64%	88.93%	100.29%	101.46%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Dividend
Div	3,023	3,016	3,019	-	3,017	1,509	2,106	6.20%
YoY %	0.23%	-0.10%	0.00%	-	99.93%	-28.35%	-	-
Horiz. %	143.54%	143.21%	143.35%	-	143.26%	71.65%	100.00%	-
Div Payout %	86.51%	274.73%	31.09%	-	178.57%	58.69%	106.71%	-
YoY %	-68.51%	783.66%	0.00%	-	204.26%	-45.00%	-	-
Horiz. %	81.07%	257.45%	29.14%	-	167.34%	55.00%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Equity
Net Worth	99,166	97,734	100,240	94,196	106,228	107,468	105,921	-1.09%
YoY %	1.47%	-2.50%	6.42%	-11.33%	-1.15%	1.46%	-	-
Horiz. %	93.62%	92.27%	94.64%	88.93%	100.29%	101.46%	100.00%	-
NOSH	120,934	120,659	120,771	120,764	120,714	120,751	120,365	0.07%
YoY %	0.23%	-0.09%	0.01%	0.04%	-0.03%	0.32%	-	-
Horiz. %	100.47%	100.24%	100.34%	100.33%	100.29%	100.32%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Ratio Analysis
NP Margin	1.45%	0.76%	3.11%	-3.57%	0.63%	1.15%	0.67%	-
YoY %	90.79%	-75.56%	187.11%	-666.67%	-45.22%	71.64%	-	-
Horiz. %	216.42%	113.43%	464.18%	-532.84%	94.03%	171.64%	100.00%	-
ROE	3.52%	1.12%	9.69%	-11.58%	1.59%	2.39%	1.86%	-
YoY %	214.29%	-88.44%	183.68%	-828.30%	-33.47%	28.49%	-	-
Horiz. %	189.25%	60.22%	520.97%	-622.58%	85.48%	128.49%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Per Share
RPS	198.67	119.03	258.45	252.59	223.94	185.09	243.30	-3.31%
YoY %	66.91%	-53.94%	2.32%	12.79%	20.99%	-23.93%	-	-
Horiz. %	81.66%	48.92%	106.23%	103.82%	92.04%	76.07%	100.00%	-
EPS	2.89	0.91	8.04	-9.03	1.40	2.13	1.64	9.89%
YoY %	217.58%	-88.68%	189.04%	-745.00%	-34.27%	29.88%	-	-
Horiz. %	176.22%	55.49%	490.24%	-550.61%	85.37%	129.88%	100.00%	-
DPS	2.50	2.50	2.50	0.00	2.50	1.25	1.75	6.12%
YoY %	0.00%	0.00%	0.00%	0.00%	100.00%	-28.57%	-	-
Horiz. %	142.86%	142.86%	142.86%	0.00%	142.86%	71.43%	100.00%	-
NAPS	0.82	0.81	0.83	0.78	0.88	0.89	0.88	-1.16%
YoY %	1.23%	-2.41%	6.41%	-11.36%	-1.12%	1.14%	-	-
Horiz. %	93.18%	92.05%	94.32%	88.64%	100.00%	101.14%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 120,584
RPS	132.62	79.28	172.29	168.38	149.21	123.37	161.65	-3.24%
YoY %	67.28%	-53.98%	2.32%	12.85%	20.95%	-23.68%	-	-
Horiz. %	82.04%	49.04%	106.58%	104.16%	92.30%	76.32%	100.00%	-
EPS	1.93	0.61	5.36	-6.02	0.93	1.42	1.09	9.98%
YoY %	216.39%	-88.62%	189.04%	-747.31%	-34.51%	30.28%	-	-
Horiz. %	177.06%	55.96%	491.74%	-552.29%	85.32%	130.28%	100.00%	-
DPS	1.67	1.67	1.67	0.00	1.67	0.83	1.16	6.25%
YoY %	0.00%	0.00%	0.00%	0.00%	101.20%	-28.45%	-	-
Horiz. %	143.97%	143.97%	143.97%	0.00%	143.97%	71.55%	100.00%	-
NAPS	0.5474	0.5395	0.5533	0.5199	0.5864	0.5932	0.5847	-1.09%
YoY %	1.46%	-2.49%	6.42%	-11.34%	-1.15%	1.45%	-	-
Horiz. %	93.62%	92.27%	94.63%	88.92%	100.29%	101.45%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/05/11	31/05/10	29/05/09	30/05/08	31/05/07	31/05/06	31/05/05	-
Price	0.70	0.87	1.04	0.90	0.88	0.92	1.06	-
P/RPS	0.35	0.73	0.40	0.36	0.39	0.50	0.44	-3.74%
YoY %	-52.05%	82.50%	11.11%	-7.69%	-22.00%	13.64%	-	-
Horiz. %	79.55%	165.91%	90.91%	81.82%	88.64%	113.64%	100.00%	-
P/EPS	24.22	95.60	12.94	-9.97	62.86	43.19	64.63	-15.08%
YoY %	-74.67%	638.79%	229.79%	-115.86%	45.54%	-33.17%	-	-
Horiz. %	37.47%	147.92%	20.02%	-15.43%	97.26%	66.83%	100.00%	-
EY	4.13	1.05	7.73	-10.03	1.59	2.32	1.55	17.73%
YoY %	293.33%	-86.42%	177.07%	-730.82%	-31.47%	49.68%	-	-
Horiz. %	266.45%	67.74%	498.71%	-647.10%	102.58%	149.68%	100.00%	-
DY	3.57	2.87	2.40	0.00	2.84	1.36	1.65	13.72%
YoY %	24.39%	19.58%	0.00%	0.00%	108.82%	-17.58%	-	-
Horiz. %	216.36%	173.94%	145.45%	0.00%	172.12%	82.42%	100.00%	-
P/NAPS	0.85	1.07	1.25	1.15	1.00	1.03	1.20	-5.58%
YoY %	-20.56%	-14.40%	8.70%	15.00%	-2.91%	-14.17%	-	-
Horiz. %	70.83%	89.17%	104.17%	95.83%	83.33%	85.83%	100.00%	-

	31/05/11	31/05/10	31/05/09	31/05/08	31/05/07	31/05/06	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	29/07/11	29/07/10	30/07/09	29/07/08	24/07/07	28/07/06	29/07/05	-
Price	0.75	0.82	0.93	0.97	0.88	1.00	1.03	-
P/RPS	0.38	0.69	0.36	0.38	0.39	0.54	0.42	-1.65%
YoY %	-44.93%	91.67%	-5.26%	-2.56%	-27.78%	28.57%	-	-
Horiz. %	90.48%	164.29%	85.71%	90.48%	92.86%	128.57%	100.00%	-
P/EPS	25.95	90.11	11.57	-10.74	62.86	46.95	62.80	-13.69%
YoY %	-71.20%	678.82%	207.73%	-117.09%	33.89%	-25.24%	-	-
Horiz. %	41.32%	143.49%	18.42%	-17.10%	100.10%	74.76%	100.00%	-
EY	3.85	1.11	8.65	-9.31	1.59	2.13	1.59	15.87%
YoY %	246.85%	-87.17%	192.91%	-685.53%	-25.35%	33.96%	-	-
Horiz. %	242.14%	69.81%	544.03%	-585.53%	100.00%	133.96%	100.00%	-
DY	3.33	3.05	2.69	0.00	2.84	1.25	1.70	11.85%
YoY %	9.18%	13.38%	0.00%	0.00%	127.20%	-26.47%	-	-
Horiz. %	195.88%	179.41%	158.24%	0.00%	167.06%	73.53%	100.00%	-
P/NAPS	0.91	1.01	1.12	1.24	1.00	1.12	1.17	-4.10%
YoY %	-9.90%	-9.82%	-9.68%	24.00%	-10.71%	-4.27%	-	-
Horiz. %	77.78%	86.32%	95.73%	105.98%	85.47%	95.73%	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