[PAOS] YoY TTM Result on 31-Aug-2006 [#1]

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
TTM Result
Revenue	239,930	375,212	265,094	229,796	273,355	355,247	433,046	-9.36%
YoY %	-36.05%	41.54%	15.36%	-15.93%	-23.05%	-17.97%	-	-
Horiz. %	55.41%	86.64%	61.22%	53.07%	63.12%	82.03%	100.00%	-
PBT	9,560	-5,033	-4,798	1,940	4,439	7,653	9,063	0.89%
YoY %	289.95%	-4.90%	-347.32%	-56.30%	-42.00%	-15.56%	-	-
Horiz. %	105.48%	-55.53%	-52.94%	21.41%	48.98%	84.44%	100.00%	-
Tax	-182	1,487	-593	652	-3,002	-1,206	-1,813	-31.80%
YoY %	-112.24%	350.76%	-190.95%	121.72%	-148.92%	33.48%	-	-
Horiz. %	10.04%	-82.02%	32.71%	-35.96%	165.58%	66.52%	100.00%	-
NP	9,378	-3,546	-5,391	2,592	1,437	6,447	7,250	4.37%
YoY %	364.47%	34.22%	-307.99%	80.38%	-77.71%	-11.08%	-	-
Horiz. %	129.35%	-48.91%	-74.36%	35.75%	19.82%	88.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,378	-3,546	-5,391	2,562	1,437	6,447	7,250	4.37%
YoY %	364.47%	34.22%	-310.42%	78.29%	-77.71%	-11.08%	-	-
Horiz. %	129.35%	-48.91%	-74.36%	35.34%	19.82%	88.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.90%	-	-	-33.61%	67.63%	15.76%	20.00%	-
YoY %	0.00%	-	-	-149.70%	329.12%	-21.20%	-	-
Horiz. %	9.50%	-	-	-168.05%	338.15%	78.80%	100.00%	-
Total Cost	230,552	378,758	270,485	227,204	271,918	348,800	425,796	-9.71%
YoY %	-39.13%	40.03%	19.05%	-16.44%	-22.04%	-18.08%	-	-
Horiz. %	54.15%	88.95%	63.52%	53.36%	63.86%	81.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,255	94,919	99,002	10,907,357	107,032	109,613	108,770	-1.34%
YoY %	5.62%	-4.12%	-99.09%	10,090.74%	-2.35%	0.78%	-	-
Horiz. %	92.17%	87.27%	91.02%	10,027.91%	98.40%	100.78%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Dividend
Div	3,017	1,521	2,922	1,514	2,112	4,531	4,503	-6.45%
YoY %	98.36%	-47.95%	93.00%	-28.31%	-53.39%	0.62%	-	-
Horiz. %	67.00%	33.78%	64.89%	33.62%	46.90%	100.62%	100.00%	-
Div Payout %	32.18%	0.00%	0.00%	59.11%	146.97%	70.29%	62.12%	-
YoY %	0.00%	0.00%	0.00%	-59.78%	109.09%	13.15%	-	-
Horiz. %	51.80%	0.00%	0.00%	95.15%	236.59%	113.15%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Equity
Net Worth	100,255	94,919	99,002	10,907,357	107,032	109,613	108,770	-1.34%
YoY %	5.62%	-4.12%	-99.09%	10,090.74%	-2.35%	0.78%	-	-
Horiz. %	92.17%	87.27%	91.02%	10,027.91%	98.40%	100.78%	100.00%	-
NOSH	120,789	121,692	120,735	122,142	121,627	60,227	60,427	12.22%
YoY %	-0.74%	0.79%	-1.15%	0.42%	101.95%	-0.33%	-	-
Horiz. %	199.89%	201.39%	199.80%	202.13%	201.28%	99.67%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Ratio Analysis
NP Margin	3.91%	-0.95%	-2.03%	1.13%	0.53%	1.81%	1.67%	-
YoY %	511.58%	53.20%	-279.65%	113.21%	-70.72%	8.38%	-	-
Horiz. %	234.13%	-56.89%	-121.56%	67.66%	31.74%	108.38%	100.00%	-
ROE	9.35%	-3.74%	-5.45%	0.02%	1.34%	5.88%	6.67%	-
YoY %	350.00%	31.38%	-27,350.00%	-98.51%	-77.21%	-11.84%	-	-
Horiz. %	140.18%	-56.07%	-81.71%	0.30%	20.09%	88.16%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Per Share
RPS	198.63	308.33	219.57	188.14	224.75	589.84	716.63	-19.23%
YoY %	-35.58%	40.42%	16.71%	-16.29%	-61.90%	-17.69%	-	-
Horiz. %	27.72%	43.02%	30.64%	26.25%	31.36%	82.31%	100.00%	-
EPS	7.76	-2.91	-4.47	2.10	1.18	10.70	12.00	-7.00%
YoY %	366.67%	34.90%	-312.86%	77.97%	-88.97%	-10.83%	-	-
Horiz. %	64.67%	-24.25%	-37.25%	17.50%	9.83%	89.17%	100.00%	-
DPS	2.50	1.25	2.42	1.25	1.74	7.50	7.50	-16.71%
YoY %	100.00%	-48.35%	93.60%	-28.16%	-76.80%	0.00%	-	-
Horiz. %	33.33%	16.67%	32.27%	16.67%	23.20%	100.00%	100.00%	-
NAPS	0.83	0.78	0.82	89.30	0.88	1.82	1.80	-12.09%
YoY %	6.41%	-4.88%	-99.08%	10,047.73%	-51.65%	1.11%	-	-
Horiz. %	46.11%	43.33%	45.56%	4,961.11%	48.89%	101.11%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Adjusted Per Share Value based on latest NOSH - 122,142
RPS	132.44	207.11	146.33	126.84	150.89	196.09	239.04	-9.36%
YoY %	-36.05%	41.54%	15.37%	-15.94%	-23.05%	-17.97%	-	-
Horiz. %	55.40%	86.64%	61.22%	53.06%	63.12%	82.03%	100.00%	-
EPS	5.18	-1.96	-2.98	1.41	0.79	3.56	4.00	4.39%
YoY %	364.29%	34.23%	-311.35%	78.48%	-77.81%	-11.00%	-	-
Horiz. %	129.50%	-49.00%	-74.50%	35.25%	19.75%	89.00%	100.00%	-
DPS	1.67	0.84	1.61	0.84	1.17	2.50	2.49	-6.43%
YoY %	98.81%	-47.83%	91.67%	-28.21%	-53.20%	0.40%	-	-
Horiz. %	67.07%	33.73%	64.66%	33.73%	46.99%	100.40%	100.00%	-
NAPS	0.5534	0.5239	0.5465	60.2071	0.5908	0.6051	0.6004	-1.34%
YoY %	5.63%	-4.14%	-99.09%	10,090.78%	-2.36%	0.78%	-	-
Horiz. %	92.17%	87.26%	91.02%	10,027.83%	98.40%	100.78%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/08/09	29/08/08	31/08/07	30/08/06	30/08/05	30/08/04	29/08/03	-
Price	0.90	0.95	0.86	0.96	1.04	1.05	1.03	-
P/RPS	0.45	0.31	0.39	0.51	0.46	0.18	0.14	21.46%
YoY %	45.16%	-20.51%	-23.53%	10.87%	155.56%	28.57%	-	-
Horiz. %	321.43%	221.43%	278.57%	364.29%	328.57%	128.57%	100.00%	-
P/EPS	11.59	-32.60	-19.26	45.77	88.03	9.81	8.58	5.13%
YoY %	135.55%	-69.26%	-142.08%	-48.01%	797.35%	14.34%	-	-
Horiz. %	135.08%	-379.95%	-224.48%	533.45%	1,025.99%	114.34%	100.00%	-
EY	8.63	-3.07	-5.19	2.18	1.14	10.19	11.65	-4.87%
YoY %	381.11%	40.85%	-338.07%	91.23%	-88.81%	-12.53%	-	-
Horiz. %	74.08%	-26.35%	-44.55%	18.71%	9.79%	87.47%	100.00%	-
DY	2.78	1.32	2.82	1.30	1.67	7.14	7.28	-14.81%
YoY %	110.61%	-53.19%	116.92%	-22.16%	-76.61%	-1.92%	-	-
Horiz. %	38.19%	18.13%	38.74%	17.86%	22.94%	98.08%	100.00%	-
P/NAPS	1.08	1.22	1.05	0.01	1.18	0.58	0.57	11.22%
YoY %	-11.48%	16.19%	10,400.00%	-99.15%	103.45%	1.75%	-	-
Horiz. %	189.47%	214.04%	184.21%	1.75%	207.02%	101.75%	100.00%	-

	31/08/09	31/08/08	31/08/07	31/08/06	31/08/05	31/08/04	31/08/03	CAGR
Price Multiplier on Announcement Date
Date	28/10/09	29/10/08	30/10/07	30/10/06	28/10/05	29/10/04	30/10/03	-
Price	0.88	0.93	0.91	0.97	1.00	1.05	1.03	-
P/RPS	0.44	0.30	0.41	0.52	0.44	0.18	0.14	21.00%
YoY %	46.67%	-26.83%	-21.15%	18.18%	144.44%	28.57%	-	-
Horiz. %	314.29%	214.29%	292.86%	371.43%	314.29%	128.57%	100.00%	-
P/EPS	11.33	-31.92	-20.38	46.24	84.64	9.81	8.58	4.73%
YoY %	135.49%	-56.62%	-144.07%	-45.37%	762.79%	14.34%	-	-
Horiz. %	132.05%	-372.03%	-237.53%	538.93%	986.48%	114.34%	100.00%	-
EY	8.82	-3.13	-4.91	2.16	1.18	10.19	11.65	-4.52%
YoY %	381.79%	36.25%	-327.31%	83.05%	-88.42%	-12.53%	-	-
Horiz. %	75.71%	-26.87%	-42.15%	18.54%	10.13%	87.47%	100.00%	-
DY	2.84	1.34	2.66	1.29	1.74	7.14	7.28	-14.50%
YoY %	111.94%	-49.62%	106.20%	-25.86%	-75.63%	-1.92%	-	-
Horiz. %	39.01%	18.41%	36.54%	17.72%	23.90%	98.08%	100.00%	-
P/NAPS	1.06	1.19	1.11	0.01	1.14	0.58	0.57	10.88%
YoY %	-10.92%	7.21%	11,000.00%	-99.12%	96.55%	1.75%	-	-
Horiz. %	185.96%	208.77%	194.74%	1.75%	200.00%	101.75%	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