[PAOS] QoQ Cumulative Quarter Result on 28-Feb-2011 [#3]

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Cumulative Result
Revenue	144,335	77,297	240,256	165,699	93,629	39,356	143,623	0.32%
YoY %	86.73%	-67.83%	45.00%	76.97%	137.90%	-72.60%	-	-
Horiz. %	100.50%	53.82%	167.28%	115.37%	65.19%	27.40%	100.00%	-
PBT	2,868	1,746	5,197	2,802	1,467	526	1,894	31.83%
YoY %	64.26%	-66.40%	85.47%	91.00%	178.90%	-72.23%	-	-
Horiz. %	151.43%	92.19%	274.39%	147.94%	77.46%	27.77%	100.00%	-
Tax	-1,030	-405	-1,702	-500	-250	-50	-796	18.72%
YoY %	-154.32%	76.20%	-240.40%	-100.00%	-400.00%	93.72%	-	-
Horiz. %	129.40%	50.88%	213.82%	62.81%	31.41%	6.28%	100.00%	-
NP	1,838	1,341	3,495	2,302	1,217	476	1,098	40.93%
YoY %	37.06%	-61.63%	51.82%	89.15%	155.67%	-56.65%	-	-
Horiz. %	167.40%	122.13%	318.31%	209.65%	110.84%	43.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,838	1,341	3,495	2,302	1,217	476	1,098	40.93%
YoY %	37.06%	-61.63%	51.82%	89.15%	155.67%	-56.65%	-	-
Horiz. %	167.40%	122.13%	318.31%	209.65%	110.84%	43.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	35.91%	23.20%	32.75%	17.84%	17.04%	9.51%	42.03%	-
YoY %	54.78%	-29.16%	83.58%	4.69%	79.18%	-77.37%	-	-
Horiz. %	85.44%	55.20%	77.92%	42.45%	40.54%	22.63%	100.00%	-
Total Cost	142,497	75,956	236,761	163,397	92,412	38,880	142,525	-0.01%
YoY %	87.60%	-67.92%	44.90%	76.81%	137.69%	-72.72%	-	-
Horiz. %	99.98%	53.29%	166.12%	114.64%	64.84%	27.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	99,155	100,272	99,166	98,829	97,600	100,082	97,734	0.96%
YoY %	-1.11%	1.12%	0.34%	1.26%	-2.48%	2.40%	-	-
Horiz. %	101.45%	102.60%	101.47%	101.12%	99.86%	102.40%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Dividend
Div	1,511	1,510	3,023	3,013	1,506	1,525	3,016	-36.89%
YoY %	0.07%	-50.05%	0.33%	100.07%	-1.25%	-49.44%	-	-
Horiz. %	50.10%	50.07%	100.23%	99.90%	49.93%	50.56%	100.00%	-
Div Payout %	82.24%	112.61%	86.51%	130.89%	123.76%	320.51%	274.73%	-
YoY %	-26.97%	30.17%	-33.91%	5.76%	-61.39%	16.66%	-	-
Horiz. %	29.93%	40.99%	31.49%	47.64%	45.05%	116.66%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Equity
Net Worth	99,155	100,272	99,166	98,829	97,600	100,082	97,734	0.96%
YoY %	-1.11%	1.12%	0.34%	1.26%	-2.48%	2.40%	-	-
Horiz. %	101.45%	102.60%	101.47%	101.12%	99.86%	102.40%	100.00%	-
NOSH	120,921	120,810	120,934	120,523	120,495	122,051	120,659	0.14%
YoY %	0.09%	-0.10%	0.34%	0.02%	-1.27%	1.15%	-	-
Horiz. %	100.22%	100.13%	100.23%	99.89%	99.86%	101.15%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Ratio Analysis
NP Margin	1.27%	1.73%	1.45%	1.39%	1.30%	1.21%	0.76%	-
YoY %	-26.59%	19.31%	4.32%	6.92%	7.44%	59.21%	-	-
Horiz. %	167.11%	227.63%	190.79%	182.89%	171.05%	159.21%	100.00%	-
ROE	1.85%	1.34%	3.52%	2.33%	1.25%	0.48%	1.12%	-
YoY %	38.06%	-61.93%	51.07%	86.40%	160.42%	-57.14%	-	-
Horiz. %	165.18%	119.64%	314.29%	208.04%	111.61%	42.86%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Per Share
RPS	119.36	63.98	198.67	137.48	77.70	32.25	119.03	0.18%
YoY %	86.56%	-67.80%	44.51%	76.94%	140.93%	-72.91%	-	-
Horiz. %	100.28%	53.75%	166.91%	115.50%	65.28%	27.09%	100.00%	-
EPS	1.52	1.11	2.89	1.91	1.01	0.39	0.91	40.73%
YoY %	36.94%	-61.59%	51.31%	89.11%	158.97%	-57.14%	-	-
Horiz. %	167.03%	121.98%	317.58%	209.89%	110.99%	42.86%	100.00%	-
DPS	1.25	1.25	2.50	2.50	1.25	1.25	2.50	-36.97%
YoY %	0.00%	-50.00%	0.00%	100.00%	0.00%	-50.00%	-	-
Horiz. %	50.00%	50.00%	100.00%	100.00%	50.00%	50.00%	100.00%	-
NAPS	0.82	0.83	0.82	0.82	0.81	0.82	0.81	0.82%
YoY %	-1.20%	1.22%	0.00%	1.23%	-1.22%	1.23%	-	-
Horiz. %	101.23%	102.47%	101.23%	101.23%	100.00%	101.23%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Adjusted Per Share Value based on latest NOSH - 120,555
RPS	79.67	42.67	132.62	91.46	51.68	21.72	79.28	0.32%
YoY %	86.71%	-67.83%	45.00%	76.97%	137.94%	-72.60%	-	-
Horiz. %	100.49%	53.82%	167.28%	115.36%	65.19%	27.40%	100.00%	-
EPS	1.01	0.74	1.93	1.27	0.67	0.26	0.61	39.91%
YoY %	36.49%	-61.66%	51.97%	89.55%	157.69%	-57.38%	-	-
Horiz. %	165.57%	121.31%	316.39%	208.20%	109.84%	42.62%	100.00%	-
DPS	0.83	0.83	1.67	1.66	0.83	0.84	1.67	-37.22%
YoY %	0.00%	-50.30%	0.60%	100.00%	-1.19%	-49.70%	-	-
Horiz. %	49.70%	49.70%	100.00%	99.40%	49.70%	50.30%	100.00%	-
NAPS	0.5473	0.5535	0.5474	0.5455	0.5387	0.5524	0.5395	0.96%
YoY %	-1.12%	1.11%	0.35%	1.26%	-2.48%	2.39%	-	-
Horiz. %	101.45%	102.59%	101.46%	101.11%	99.85%	102.39%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/11	29/08/11	31/05/11	28/02/11	30/11/10	30/08/10	31/05/10	-
Price	0.54	0.74	0.70	0.80	0.85	0.81	0.87	-
P/RPS	0.45	1.16	0.35	0.58	1.09	2.51	0.73	-27.54%
YoY %	-61.21%	231.43%	-39.66%	-46.79%	-56.57%	243.84%	-	-
Horiz. %	61.64%	158.90%	47.95%	79.45%	149.32%	343.84%	100.00%	-
P/EPS	35.53	66.67	24.22	41.88	84.16	207.69	95.60	-48.27%
YoY %	-46.71%	175.27%	-42.17%	-50.24%	-59.48%	117.25%	-	-
Horiz. %	37.17%	69.74%	25.33%	43.81%	88.03%	217.25%	100.00%	-
EY	2.81	1.50	4.13	2.39	1.19	0.48	1.05	92.64%
YoY %	87.33%	-63.68%	72.80%	100.84%	147.92%	-54.29%	-	-
Horiz. %	267.62%	142.86%	393.33%	227.62%	113.33%	45.71%	100.00%	-
DY	2.31	1.69	3.57	3.13	1.47	1.54	2.87	-13.46%
YoY %	36.69%	-52.66%	14.06%	112.93%	-4.55%	-46.34%	-	-
Horiz. %	80.49%	58.89%	124.39%	109.06%	51.22%	53.66%	100.00%	-
P/NAPS	0.66	0.89	0.85	0.98	1.05	0.99	1.07	-27.51%
YoY %	-25.84%	4.71%	-13.27%	-6.67%	6.06%	-7.48%	-	-
Horiz. %	61.68%	83.18%	79.44%	91.59%	98.13%	92.52%	100.00%	-

	30/11/11	31/08/11	31/05/11	28/02/11	30/11/10	31/08/10	31/05/10	CAGR
Price Multiplier on Announcement Date
Date	20/01/12	27/10/11	29/07/11	27/04/11	25/01/11	28/10/10	29/07/10	-
Price	0.55	0.60	0.75	0.74	0.71	0.83	0.82	-
P/RPS	0.46	0.94	0.38	0.54	0.91	2.57	0.69	-23.66%
YoY %	-51.06%	147.37%	-29.63%	-40.66%	-64.59%	272.46%	-	-
Horiz. %	66.67%	136.23%	55.07%	78.26%	131.88%	372.46%	100.00%	-
P/EPS	36.18	54.05	25.95	38.74	70.30	212.82	90.11	-45.54%
YoY %	-33.06%	108.29%	-33.01%	-44.89%	-66.97%	136.18%	-	-
Horiz. %	40.15%	59.98%	28.80%	42.99%	78.02%	236.18%	100.00%	-
EY	2.76	1.85	3.85	2.58	1.42	0.47	1.11	83.43%
YoY %	49.19%	-51.95%	49.22%	81.69%	202.13%	-57.66%	-	-
Horiz. %	248.65%	166.67%	346.85%	232.43%	127.93%	42.34%	100.00%	-
DY	2.27	2.08	3.33	3.38	1.76	1.51	3.05	-17.85%
YoY %	9.13%	-37.54%	-1.48%	92.05%	16.56%	-50.49%	-	-
Horiz. %	74.43%	68.20%	109.18%	110.82%	57.70%	49.51%	100.00%	-
P/NAPS	0.67	0.72	0.91	0.90	0.88	1.01	1.01	-23.91%
YoY %	-6.94%	-20.88%	1.11%	2.27%	-12.87%	0.00%	-	-
Horiz. %	66.34%	71.29%	90.10%	89.11%	87.13%	100.00%	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