[PAOS] YoY TTM Result on 30-Nov-2006 [#2]

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
TTM Result
Revenue	215,237	363,376	275,471	247,279	261,846	324,932	445,448	-11.40%
YoY %	-40.77%	31.91%	11.40%	-5.56%	-19.42%	-27.06%	-	-
Horiz. %	48.32%	81.58%	61.84%	55.51%	58.78%	72.94%	100.00%	-
PBT	9,911	-4,842	-5,765	2,594	3,709	5,810	10,102	-0.31%
YoY %	304.69%	16.01%	-322.24%	-30.06%	-36.16%	-42.49%	-	-
Horiz. %	98.11%	-47.93%	-57.07%	25.68%	36.72%	57.51%	100.00%	-
Tax	-222	1,327	-152	211	-2,817	-791	-2,163	-31.55%
YoY %	-116.73%	973.03%	-172.04%	107.49%	-256.13%	63.43%	-	-
Horiz. %	10.26%	-61.35%	7.03%	-9.75%	130.24%	36.57%	100.00%	-
NP	9,689	-3,515	-5,917	2,805	892	5,019	7,939	3.37%
YoY %	375.65%	40.59%	-310.94%	214.46%	-82.23%	-36.78%	-	-
Horiz. %	122.04%	-44.28%	-74.53%	35.33%	11.24%	63.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,689	-3,515	-5,917	2,805	862	5,019	7,939	3.37%
YoY %	375.65%	40.59%	-310.94%	225.41%	-82.83%	-36.78%	-	-
Horiz. %	122.04%	-44.28%	-74.53%	35.33%	10.86%	63.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	2.24%	-	-	-8.13%	75.95%	13.61%	21.41%	-
YoY %	0.00%	-	-	-110.70%	458.05%	-36.43%	-	-
Horiz. %	10.46%	-	-	-37.97%	354.74%	63.57%	100.00%	-
Total Cost	205,548	366,891	281,388	244,474	260,954	319,913	437,509	-11.81%
YoY %	-43.98%	30.39%	15.10%	-6.32%	-18.43%	-26.88%	-	-
Horiz. %	46.98%	83.86%	64.32%	55.88%	59.65%	73.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,168	97,533	92,250	108,854	106,903	110,166	111,115	-1.87%
YoY %	1.68%	5.73%	-15.25%	1.83%	-2.96%	-0.85%	-	-
Horiz. %	89.25%	87.78%	83.02%	97.97%	96.21%	99.15%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Dividend
Div	3,017	1,521	2,922	1,514	607	4,527	4,515	-6.49%
YoY %	98.36%	-47.95%	93.00%	149.42%	-86.59%	0.27%	-	-
Horiz. %	66.82%	33.69%	64.72%	33.53%	13.44%	100.27%	100.00%	-
Div Payout %	31.15%	0.00%	0.00%	53.99%	70.42%	90.20%	56.87%	-
YoY %	0.00%	0.00%	0.00%	-23.33%	-21.93%	58.61%	-	-
Horiz. %	54.77%	0.00%	0.00%	94.94%	123.83%	158.61%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Equity
Net Worth	99,168	97,533	92,250	108,854	106,903	110,166	111,115	-1.87%
YoY %	1.68%	5.73%	-15.25%	1.83%	-2.96%	-0.85%	-	-
Horiz. %	89.25%	87.78%	83.02%	97.97%	96.21%	99.15%	100.00%	-
NOSH	120,937	126,666	112,500	121,489	121,481	60,200	60,388	12.25%
YoY %	-4.52%	12.59%	-7.40%	0.01%	101.80%	-0.31%	-	-
Horiz. %	200.27%	209.75%	186.30%	201.18%	201.17%	99.69%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Ratio Analysis
NP Margin	4.50%	-0.97%	-2.15%	1.13%	0.34%	1.54%	1.78%	-
YoY %	563.92%	54.88%	-290.27%	232.35%	-77.92%	-13.48%	-	-
Horiz. %	252.81%	-54.49%	-120.79%	63.48%	19.10%	86.52%	100.00%	-
ROE	9.77%	-3.60%	-6.41%	2.58%	0.81%	4.56%	7.14%	-
YoY %	371.39%	43.84%	-348.45%	218.52%	-82.24%	-36.13%	-	-
Horiz. %	136.83%	-50.42%	-89.78%	36.13%	11.34%	63.87%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Per Share
RPS	177.97	286.88	244.86	203.54	215.54	539.75	737.64	-21.08%
YoY %	-37.96%	17.16%	20.30%	-5.57%	-60.07%	-26.83%	-	-
Horiz. %	24.13%	38.89%	33.20%	27.59%	29.22%	73.17%	100.00%	-
EPS	8.01	-2.77	-5.26	2.31	0.71	8.34	13.15	-7.92%
YoY %	389.17%	47.34%	-327.71%	225.35%	-91.49%	-36.58%	-	-
Horiz. %	60.91%	-21.06%	-40.00%	17.57%	5.40%	63.42%	100.00%	-
DPS	2.50	1.20	2.60	1.25	0.50	7.50	7.50	-16.71%
YoY %	108.33%	-53.85%	108.00%	150.00%	-93.33%	0.00%	-	-
Horiz. %	33.33%	16.00%	34.67%	16.67%	6.67%	100.00%	100.00%	-
NAPS	0.82	0.77	0.82	0.896	0.88	1.83	1.84	-12.59%
YoY %	6.49%	-6.10%	-8.48%	1.82%	-51.91%	-0.54%	-	-
Horiz. %	44.57%	41.85%	44.57%	48.70%	47.83%	99.46%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Adjusted Per Share Value based on latest NOSH - 121,489
RPS	118.81	200.58	152.06	136.49	144.54	179.36	245.88	-11.40%
YoY %	-40.77%	31.91%	11.41%	-5.57%	-19.41%	-27.05%	-	-
Horiz. %	48.32%	81.58%	61.84%	55.51%	58.78%	72.95%	100.00%	-
EPS	5.35	-1.94	-3.27	1.55	0.48	2.77	4.38	3.38%
YoY %	375.77%	40.67%	-310.97%	222.92%	-82.67%	-36.76%	-	-
Horiz. %	122.15%	-44.29%	-74.66%	35.39%	10.96%	63.24%	100.00%	-
DPS	1.67	0.84	1.61	0.84	0.34	2.50	2.49	-6.43%
YoY %	98.81%	-47.83%	91.67%	147.06%	-86.40%	0.40%	-	-
Horiz. %	67.07%	33.73%	64.66%	33.73%	13.65%	100.40%	100.00%	-
NAPS	0.5474	0.5384	0.5092	0.6009	0.5901	0.6081	0.6133	-1.87%
YoY %	1.67%	5.73%	-15.26%	1.83%	-2.96%	-0.85%	-	-
Horiz. %	89.25%	87.79%	83.03%	97.98%	96.22%	99.15%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/09	28/11/08	30/11/07	30/11/06	30/11/05	30/11/04	28/11/03	-
Price	0.88	0.88	0.92	0.90	1.00	1.11	1.04	-
P/RPS	0.49	0.31	0.38	0.44	0.46	0.21	0.14	23.19%
YoY %	58.06%	-18.42%	-13.64%	-4.35%	119.05%	50.00%	-	-
Horiz. %	350.00%	221.43%	271.43%	314.29%	328.57%	150.00%	100.00%	-
P/EPS	10.98	-31.71	-17.49	38.98	140.93	13.31	7.91	5.61%
YoY %	134.63%	-81.30%	-144.87%	-72.34%	958.83%	68.27%	-	-
Horiz. %	138.81%	-400.88%	-221.11%	492.79%	1,781.67%	168.27%	100.00%	-
EY	9.10	-3.15	-5.72	2.57	0.71	7.51	12.64	-5.32%
YoY %	388.89%	44.93%	-322.57%	261.97%	-90.55%	-40.59%	-	-
Horiz. %	71.99%	-24.92%	-45.25%	20.33%	5.62%	59.41%	100.00%	-
DY	2.84	1.36	2.82	1.39	0.50	6.76	7.21	-14.37%
YoY %	108.82%	-51.77%	102.88%	178.00%	-92.60%	-6.24%	-	-
Horiz. %	39.39%	18.86%	39.11%	19.28%	6.93%	93.76%	100.00%	-
P/NAPS	1.07	1.14	1.12	1.00	1.14	0.61	0.57	11.05%
YoY %	-6.14%	1.79%	12.00%	-12.28%	86.89%	7.02%	-	-
Horiz. %	187.72%	200.00%	196.49%	175.44%	200.00%	107.02%	100.00%	-

	30/11/09	30/11/08	30/11/07	30/11/06	30/11/05	30/11/04	30/11/03	CAGR
Price Multiplier on Announcement Date
Date	27/01/10	22/01/09	29/01/08	27/02/07	25/01/06	28/01/05	30/01/04	-
Price	0.89	0.90	0.92	0.88	1.00	1.18	1.04	-
P/RPS	0.50	0.31	0.38	0.43	0.46	0.22	0.14	23.61%
YoY %	61.29%	-18.42%	-11.63%	-6.52%	109.09%	57.14%	-	-
Horiz. %	357.14%	221.43%	271.43%	307.14%	328.57%	157.14%	100.00%	-
P/EPS	11.11	-32.43	-17.49	38.11	140.93	14.15	7.91	5.81%
YoY %	134.26%	-85.42%	-145.89%	-72.96%	895.97%	78.89%	-	-
Horiz. %	140.46%	-409.99%	-221.11%	481.80%	1,781.67%	178.89%	100.00%	-
EY	9.00	-3.08	-5.72	2.62	0.71	7.07	12.64	-5.49%
YoY %	392.21%	46.15%	-318.32%	269.01%	-89.96%	-44.07%	-	-
Horiz. %	71.20%	-24.37%	-45.25%	20.73%	5.62%	55.93%	100.00%	-
DY	2.81	1.33	2.82	1.42	0.50	6.36	7.21	-14.52%
YoY %	111.28%	-52.84%	98.59%	184.00%	-92.14%	-11.79%	-	-
Horiz. %	38.97%	18.45%	39.11%	19.69%	6.93%	88.21%	100.00%	-
P/NAPS	1.09	1.17	1.12	0.98	1.14	0.64	0.57	11.39%
YoY %	-6.84%	4.46%	14.29%	-14.04%	78.12%	12.28%	-	-
Horiz. %	191.23%	205.26%	196.49%	171.93%	200.00%	112.28%	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