[PAOS] YoY Quarter Result on 30-Nov-2012 [#2]

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Quarter Result
Revenue	14,179	14,147	47,078	75,492	67,038	54,273	41,633	-16.42%
YoY %	0.23%	-69.95%	-37.64%	12.61%	23.52%	30.36%	-	-
Horiz. %	34.06%	33.98%	113.08%	181.33%	161.02%	130.36%	100.00%	-
PBT	1,473	84	1,657	1,995	1,122	941	587	16.56%
YoY %	1,653.57%	-94.93%	-16.94%	77.81%	19.23%	60.31%	-	-
Horiz. %	250.94%	14.31%	282.28%	339.86%	191.14%	160.31%	100.00%	-
Tax	-499	-215	-579	-445	-625	-200	-200	16.45%
YoY %	-132.09%	62.87%	-30.11%	28.80%	-212.50%	0.00%	-	-
Horiz. %	249.50%	107.50%	289.50%	222.50%	312.50%	100.00%	100.00%	-
NP	974	-131	1,078	1,550	497	741	387	16.62%
YoY %	843.51%	-112.15%	-30.45%	211.87%	-32.93%	91.47%	-	-
Horiz. %	251.68%	-33.85%	278.55%	400.52%	128.42%	191.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	974	-131	1,078	1,550	497	741	387	16.62%
YoY %	843.51%	-112.15%	-30.45%	211.87%	-32.93%	91.47%	-	-
Horiz. %	251.68%	-33.85%	278.55%	400.52%	128.42%	191.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.88%	255.95%	34.94%	22.31%	55.70%	21.25%	34.07%	-
YoY %	-86.76%	632.54%	56.61%	-59.95%	162.12%	-37.63%	-	-
Horiz. %	99.44%	751.25%	102.55%	65.48%	163.49%	62.37%	100.00%	-
Total Cost	13,205	14,278	46,000	73,942	66,541	53,532	41,246	-17.28%
YoY %	-7.52%	-68.96%	-37.79%	11.12%	24.30%	29.79%	-	-
Horiz. %	32.02%	34.62%	111.53%	179.27%	161.33%	129.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,804	98,845	101,743	100,507	99,399	98,395	99,168	0.10%
YoY %	0.97%	-2.85%	1.23%	1.11%	1.02%	-0.78%	-	-
Horiz. %	100.64%	99.67%	102.60%	101.35%	100.23%	99.22%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Equity
Net Worth	99,804	98,845	101,743	100,507	99,399	98,395	99,168	0.10%
YoY %	0.97%	-2.85%	1.23%	1.11%	1.02%	-0.78%	-	-
Horiz. %	100.64%	99.67%	102.60%	101.35%	100.23%	99.22%	100.00%	-
NOSH	120,246	119,090	121,123	121,093	121,219	121,475	120,937	-0.09%
YoY %	0.97%	-1.68%	0.02%	-0.10%	-0.21%	0.44%	-	-
Horiz. %	99.43%	98.47%	100.15%	100.13%	100.23%	100.44%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Ratio Analysis
NP Margin	6.87%	-0.93%	2.29%	2.05%	0.74%	1.37%	0.93%	-
YoY %	838.71%	-140.61%	11.71%	177.03%	-45.99%	47.31%	-	-
Horiz. %	738.71%	-100.00%	246.24%	220.43%	79.57%	147.31%	100.00%	-
ROE	0.98%	-0.13%	1.06%	1.54%	0.50%	0.75%	0.39%	-
YoY %	853.85%	-112.26%	-31.17%	208.00%	-33.33%	92.31%	-	-
Horiz. %	251.28%	-33.33%	271.79%	394.87%	128.21%	192.31%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Per Share
RPS	11.79	11.88	38.87	62.34	55.30	44.68	34.43	-16.35%
YoY %	-0.76%	-69.44%	-37.65%	12.73%	23.77%	29.77%	-	-
Horiz. %	34.24%	34.50%	112.90%	181.06%	160.62%	129.77%	100.00%	-
EPS	0.81	-0.11	0.89	1.28	0.41	0.61	0.32	16.73%
YoY %	836.36%	-112.36%	-30.47%	212.20%	-32.79%	90.62%	-	-
Horiz. %	253.12%	-34.38%	278.12%	400.00%	128.12%	190.62%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.83	0.83	0.84	0.83	0.82	0.81	0.82	0.20%
YoY %	0.00%	-1.19%	1.20%	1.22%	1.23%	-1.22%	-	-
Horiz. %	101.22%	101.22%	102.44%	101.22%	100.00%	98.78%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Adjusted Per Share Value based on latest NOSH - 121,093
RPS	7.83	7.81	25.99	41.67	37.00	29.96	22.98	-16.41%
YoY %	0.26%	-69.95%	-37.63%	12.62%	23.50%	30.37%	-	-
Horiz. %	34.07%	33.99%	113.10%	181.33%	161.01%	130.37%	100.00%	-
EPS	0.54	-0.07	0.60	0.86	0.27	0.41	0.21	17.03%
YoY %	871.43%	-111.67%	-30.23%	218.52%	-34.15%	95.24%	-	-
Horiz. %	257.14%	-33.33%	285.71%	409.52%	128.57%	195.24%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.5509	0.5456	0.5616	0.5548	0.5487	0.5431	0.5474	0.10%
YoY %	0.97%	-2.85%	1.23%	1.11%	1.03%	-0.79%	-	-
Horiz. %	100.64%	99.67%	102.59%	101.35%	100.24%	99.21%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/15	28/11/14	29/11/13	30/11/12	30/11/11	30/11/10	30/11/09	-
Price	0.74	0.655	0.71	0.55	0.54	0.85	0.88	-
P/RPS	6.28	5.51	1.83	0.88	0.98	1.90	2.56	16.12%
YoY %	13.97%	201.09%	107.95%	-10.20%	-48.42%	-25.78%	-	-
Horiz. %	245.31%	215.23%	71.48%	34.38%	38.28%	74.22%	100.00%	-
P/EPS	91.36	-595.45	79.78	42.97	131.71	139.34	275.00	-16.77%
YoY %	115.34%	-846.37%	85.66%	-67.38%	-5.48%	-49.33%	-	-
Horiz. %	33.22%	-216.53%	29.01%	15.63%	47.89%	50.67%	100.00%	-
EY	1.09	-0.17	1.25	2.33	0.76	0.72	0.36	20.26%
YoY %	741.18%	-113.60%	-46.35%	206.58%	5.56%	100.00%	-	-
Horiz. %	302.78%	-47.22%	347.22%	647.22%	211.11%	200.00%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.89	0.79	0.85	0.66	0.66	1.05	1.07	-3.02%
YoY %	12.66%	-7.06%	28.79%	0.00%	-37.14%	-1.87%	-	-
Horiz. %	83.18%	73.83%	79.44%	61.68%	61.68%	98.13%	100.00%	-

	30/11/15	30/11/14	30/11/13	30/11/12	30/11/11	30/11/10	30/11/09	CAGR
Price Multiplier on Announcement Date
Date	26/01/16	27/01/15	27/01/14	29/01/13	20/01/12	25/01/11	27/01/10	-
Price	0.62	0.66	0.80	0.60	0.55	0.71	0.89	-
P/RPS	5.26	5.56	2.06	0.96	0.99	1.59	2.59	12.52%
YoY %	-5.40%	169.90%	114.58%	-3.03%	-37.74%	-38.61%	-	-
Horiz. %	203.09%	214.67%	79.54%	37.07%	38.22%	61.39%	100.00%	-
P/EPS	76.54	-600.00	89.89	46.88	134.15	116.39	278.13	-19.34%
YoY %	112.76%	-767.48%	91.74%	-65.05%	15.26%	-58.15%	-	-
Horiz. %	27.52%	-215.73%	32.32%	16.86%	48.23%	41.85%	100.00%	-
EY	1.31	-0.17	1.11	2.13	0.75	0.86	0.36	24.00%
YoY %	870.59%	-115.32%	-47.89%	184.00%	-12.79%	138.89%	-	-
Horiz. %	363.89%	-47.22%	308.33%	591.67%	208.33%	238.89%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.75	0.80	0.95	0.72	0.67	0.88	1.09	-6.03%
YoY %	-6.25%	-15.79%	31.94%	7.46%	-23.86%	-19.27%	-	-
Horiz. %	68.81%	73.39%	87.16%	66.06%	61.47%	80.73%	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