[PAOS] YoY Quarter Result on 28-Feb-2010 [#3]

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Quarter Result
Revenue	65,387	50,396	72,070	26,238	45,093	78,021	72,114	-1.61%
YoY %	29.75%	-30.07%	174.68%	-41.81%	-42.20%	8.19%	-	-
Horiz. %	90.67%	69.88%	99.94%	36.38%	62.53%	108.19%	100.00%	-
PBT	1,408	1,022	1,335	378	223	-2,320	427	21.97%
YoY %	37.77%	-23.45%	253.17%	69.51%	109.61%	-643.33%	-	-
Horiz. %	329.74%	239.34%	312.65%	88.52%	52.22%	-543.33%	100.00%	-
Tax	-163	-398	-250	-135	-30	0	99	-
YoY %	59.05%	-59.20%	-85.19%	-350.00%	0.00%	0.00%	-	-
Horiz. %	-164.65%	-402.02%	-252.53%	-136.36%	-30.30%	0.00%	100.00%	-
NP	1,245	624	1,085	243	193	-2,320	526	15.42%
YoY %	99.52%	-42.49%	346.50%	25.91%	108.32%	-541.06%	-	-
Horiz. %	236.69%	118.63%	206.27%	46.20%	36.69%	-441.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,245	624	1,085	243	193	-2,320	526	15.42%
YoY %	99.52%	-42.49%	346.50%	25.91%	108.32%	-541.06%	-	-
Horiz. %	236.69%	118.63%	206.27%	46.20%	36.69%	-441.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.58%	38.94%	18.73%	35.71%	13.45%	-	-23.19%	-
YoY %	-70.26%	107.90%	-47.55%	165.50%	0.00%	-	-	-
Horiz. %	-49.94%	-167.92%	-80.77%	-153.99%	-58.00%	-	100.00%	-
Total Cost	64,142	49,772	70,985	25,995	44,900	80,341	71,588	-1.81%
YoY %	28.87%	-29.88%	173.07%	-42.10%	-44.11%	12.23%	-	-
Horiz. %	89.60%	69.53%	99.16%	36.31%	62.72%	112.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	101,533	99,600	98,855	100,844	92,881	95,458	106,395	-0.77%
YoY %	1.94%	0.75%	-1.97%	8.57%	-2.70%	-10.28%	-	-
Horiz. %	95.43%	93.61%	92.91%	94.78%	87.30%	89.72%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Dividend
Div	1,510	1,500	1,506	1,518	1,507	-	1,494	0.17%
YoY %	0.67%	-0.40%	-0.79%	0.73%	0.00%	-	-	-
Horiz. %	101.07%	100.40%	100.80%	101.61%	100.87%	-	100.00%	-
Div Payout %	121.36%	240.38%	138.89%	625.00%	781.25%	-	284.09%	-
YoY %	-49.51%	73.07%	-77.78%	-20.00%	0.00%	-	-	-
Horiz. %	42.72%	84.61%	48.89%	220.00%	275.00%	-	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Equity
Net Worth	101,533	99,600	98,855	100,844	92,881	95,458	106,395	-0.77%
YoY %	1.94%	0.75%	-1.97%	8.57%	-2.70%	-10.28%	-	-
Horiz. %	95.43%	93.61%	92.91%	94.78%	87.30%	89.72%	100.00%	-
NOSH	120,873	120,000	120,555	121,499	120,625	120,833	119,545	0.18%
YoY %	0.73%	-0.46%	-0.78%	0.72%	-0.17%	1.08%	-	-
Horiz. %	101.11%	100.38%	100.84%	101.63%	100.90%	101.08%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Ratio Analysis
NP Margin	1.90%	1.24%	1.51%	0.93%	0.43%	-2.97%	0.73%	-
YoY %	53.23%	-17.88%	62.37%	116.28%	114.48%	-506.85%	-	-
Horiz. %	260.27%	169.86%	206.85%	127.40%	58.90%	-406.85%	100.00%	-
ROE	1.23%	0.63%	1.10%	0.24%	0.21%	-2.43%	0.49%	-
YoY %	95.24%	-42.73%	358.33%	14.29%	108.64%	-595.92%	-	-
Horiz. %	251.02%	128.57%	224.49%	48.98%	42.86%	-495.92%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Per Share
RPS	54.10	42.00	59.78	21.60	37.38	64.57	60.32	-1.79%
YoY %	28.81%	-29.74%	176.76%	-42.22%	-42.11%	7.05%	-	-
Horiz. %	89.69%	69.63%	99.10%	35.81%	61.97%	107.05%	100.00%	-
EPS	1.03	0.52	0.90	0.20	0.16	-1.92	0.44	15.21%
YoY %	98.08%	-42.22%	350.00%	25.00%	108.33%	-536.36%	-	-
Horiz. %	234.09%	118.18%	204.55%	45.45%	36.36%	-436.36%	100.00%	-
DPS	1.25	1.25	1.25	1.25	1.25	0.00	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%	0.00%	100.00%	-
NAPS	0.84	0.83	0.82	0.83	0.77	0.79	0.89	-0.95%
YoY %	1.20%	1.22%	-1.20%	7.79%	-2.53%	-11.24%	-	-
Horiz. %	94.38%	93.26%	92.13%	93.26%	86.52%	88.76%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Adjusted Per Share Value based on latest NOSH - 121,499
RPS	36.09	27.82	39.78	14.48	24.89	43.07	39.81	-1.62%
YoY %	29.73%	-30.07%	174.72%	-41.82%	-42.21%	8.19%	-	-
Horiz. %	90.66%	69.88%	99.92%	36.37%	62.52%	108.19%	100.00%	-
EPS	0.69	0.34	0.60	0.13	0.11	-1.28	0.29	15.52%
YoY %	102.94%	-43.33%	361.54%	18.18%	108.59%	-541.38%	-	-
Horiz. %	237.93%	117.24%	206.90%	44.83%	37.93%	-441.38%	100.00%	-
DPS	0.83	0.83	0.83	0.84	0.83	0.00	0.82	0.20%
YoY %	0.00%	0.00%	-1.19%	1.20%	0.00%	0.00%	-	-
Horiz. %	101.22%	101.22%	101.22%	102.44%	101.22%	0.00%	100.00%	-
NAPS	0.5605	0.5498	0.5457	0.5567	0.5127	0.5269	0.5873	-0.77%
YoY %	1.95%	0.75%	-1.98%	8.58%	-2.70%	-10.28%	-	-
Horiz. %	95.44%	93.61%	92.92%	94.79%	87.30%	89.72%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/13	29/02/12	28/02/11	25/02/10	27/02/09	29/02/08	28/02/07	-
Price	0.57	0.60	0.80	0.98	0.89	0.86	0.92	-
P/RPS	1.05	1.43	1.34	4.54	2.38	1.33	1.53	-6.07%
YoY %	-26.57%	6.72%	-70.48%	90.76%	78.95%	-13.07%	-	-
Horiz. %	68.63%	93.46%	87.58%	296.73%	155.56%	86.93%	100.00%	-
P/EPS	55.34	115.38	88.89	490.00	556.25	-44.79	209.09	-19.85%
YoY %	-52.04%	29.80%	-81.86%	-11.91%	1,341.91%	-121.42%	-	-
Horiz. %	26.47%	55.18%	42.51%	234.35%	266.03%	-21.42%	100.00%	-
EY	1.81	0.87	1.13	0.20	0.18	-2.23	0.48	24.73%
YoY %	108.05%	-23.01%	465.00%	11.11%	108.07%	-564.58%	-	-
Horiz. %	377.08%	181.25%	235.42%	41.67%	37.50%	-464.58%	100.00%	-
DY	2.19	2.08	1.56	1.28	1.40	0.00	1.36	8.25%
YoY %	5.29%	33.33%	21.88%	-8.57%	0.00%	0.00%	-	-
Horiz. %	161.03%	152.94%	114.71%	94.12%	102.94%	0.00%	100.00%	-
P/NAPS	0.68	0.72	0.98	1.18	1.16	1.09	1.03	-6.68%
YoY %	-5.56%	-26.53%	-16.95%	1.72%	6.42%	5.83%	-	-
Horiz. %	66.02%	69.90%	95.15%	114.56%	112.62%	105.83%	100.00%	-

	28/02/13	29/02/12	28/02/11	28/02/10	28/02/09	29/02/08	28/02/07	CAGR
Price Multiplier on Announcement Date
Date	24/04/13	26/04/12	27/04/11	29/04/10	29/04/09	29/04/08	27/04/07	-
Price	0.65	0.58	0.74	0.95	0.96	0.90	0.93	-
P/RPS	1.20	1.38	1.24	4.40	2.57	1.39	1.54	-4.06%
YoY %	-13.04%	11.29%	-71.82%	71.21%	84.89%	-9.74%	-	-
Horiz. %	77.92%	89.61%	80.52%	285.71%	166.88%	90.26%	100.00%	-
P/EPS	63.11	111.54	82.22	475.00	600.00	-46.88	211.36	-18.23%
YoY %	-43.42%	35.66%	-82.69%	-20.83%	1,379.86%	-122.18%	-	-
Horiz. %	29.86%	52.77%	38.90%	224.74%	283.88%	-22.18%	100.00%	-
EY	1.58	0.90	1.22	0.21	0.17	-2.13	0.47	22.37%
YoY %	75.56%	-26.23%	480.95%	23.53%	107.98%	-553.19%	-	-
Horiz. %	336.17%	191.49%	259.57%	44.68%	36.17%	-453.19%	100.00%	-
DY	1.92	2.16	1.69	1.32	1.30	0.00	1.34	6.17%
YoY %	-11.11%	27.81%	28.03%	1.54%	0.00%	0.00%	-	-
Horiz. %	143.28%	161.19%	126.12%	98.51%	97.01%	0.00%	100.00%	-
P/NAPS	0.77	0.70	0.90	1.14	1.25	1.14	1.04	-4.88%
YoY %	10.00%	-22.22%	-21.05%	-8.80%	9.65%	9.62%	-	-
Horiz. %	74.04%	67.31%	86.54%	109.62%	120.19%	109.62%	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