[PAOS] QoQ TTM Result on 28-Feb-2006 [#3]

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
TTM Result
Revenue	247,279	229,796	223,503	257,537	261,846	273,355	292,849	-10.65%
YoY %	7.61%	2.82%	-13.22%	-1.65%	-4.21%	-6.66%	-	-
Horiz. %	84.44%	78.47%	76.32%	87.94%	89.41%	93.34%	100.00%	-
PBT	2,594	1,940	1,807	3,936	3,709	4,439	5,063	-35.94%
YoY %	33.71%	7.36%	-54.09%	6.12%	-16.45%	-12.32%	-	-
Horiz. %	51.23%	38.32%	35.69%	77.74%	73.26%	87.68%	100.00%	-
Tax	211	652	795	-2,862	-2,817	-3,002	-3,089	-
YoY %	-67.64%	-17.99%	127.78%	-1.60%	6.16%	2.82%	-	-
Horiz. %	-6.83%	-21.11%	-25.74%	92.65%	91.19%	97.18%	100.00%	-
NP	2,805	2,592	2,602	1,074	892	1,437	1,974	26.36%
YoY %	8.22%	-0.38%	142.27%	20.40%	-37.93%	-27.20%	-	-
Horiz. %	142.10%	131.31%	131.81%	54.41%	45.19%	72.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,805	2,562	2,572	1,044	862	1,437	1,974	26.36%
YoY %	9.48%	-0.39%	146.36%	21.11%	-40.01%	-27.20%	-	-
Horiz. %	142.10%	129.79%	130.29%	52.89%	43.67%	72.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-8.13%	-33.61%	-44.00%	72.71%	75.95%	67.63%	61.01%	-
YoY %	75.81%	23.61%	-160.51%	-4.27%	12.30%	10.85%	-	-
Horiz. %	-13.33%	-55.09%	-72.12%	119.18%	124.49%	110.85%	100.00%	-
Total Cost	244,474	227,204	220,901	256,463	260,954	271,918	290,875	-10.93%
YoY %	7.60%	2.85%	-13.87%	-1.72%	-4.03%	-6.52%	-	-
Horiz. %	84.05%	78.11%	75.94%	88.17%	89.71%	93.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	108,854	10,907,357	102,985	101,835	106,903	107,032	106,835	1.25%
YoY %	-99.00%	10,491.21%	1.13%	-4.74%	-0.12%	0.18%	-	-
Horiz. %	101.89%	10,209.54%	96.40%	95.32%	100.06%	100.18%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Dividend
Div	1,514	1,514	1,514	607	607	2,112	2,112	-19.88%
YoY %	0.00%	0.00%	149.42%	0.00%	-71.26%	0.00%	-	-
Horiz. %	71.69%	71.69%	71.69%	28.74%	28.74%	100.00%	100.00%	-
Div Payout %	53.99%	59.11%	58.88%	58.14%	70.42%	146.97%	106.99%	-
YoY %	-8.66%	0.39%	1.27%	-17.44%	-52.09%	37.37%	-	-
Horiz. %	50.46%	55.25%	55.03%	54.34%	65.82%	137.37%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Equity
Net Worth	108,854	10,907,357	102,985	101,835	106,903	107,032	106,835	1.25%
YoY %	-99.00%	10,491.21%	1.13%	-4.74%	-0.12%	0.18%	-	-
Horiz. %	101.89%	10,209.54%	96.40%	95.32%	100.06%	100.18%	100.00%	-
NOSH	121,489	122,142	121,159	121,232	121,481	121,627	121,403	0.04%
YoY %	-0.53%	0.81%	-0.06%	-0.20%	-0.12%	0.18%	-	-
Horiz. %	100.07%	100.61%	99.80%	99.86%	100.06%	100.18%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Ratio Analysis
NP Margin	1.13%	1.13%	1.16%	0.42%	0.34%	0.53%	0.67%	-
YoY %	0.00%	-2.59%	176.19%	23.53%	-35.85%	-20.90%	-	-
Horiz. %	168.66%	168.66%	173.13%	62.69%	50.75%	79.10%	100.00%	-
ROE	2.58%	0.02%	2.50%	1.03%	0.81%	1.34%	1.85%	-
YoY %	12,800.00%	-99.20%	142.72%	27.16%	-39.55%	-27.57%	-	-
Horiz. %	139.46%	1.08%	135.14%	55.68%	43.78%	72.43%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Per Share
RPS	203.54	188.14	184.47	212.43	215.54	224.75	241.22	-10.69%
YoY %	8.19%	1.99%	-13.16%	-1.44%	-4.10%	-6.83%	-	-
Horiz. %	84.38%	78.00%	76.47%	88.06%	89.35%	93.17%	100.00%	-
EPS	2.31	2.10	2.12	0.86	0.71	1.18	1.63	26.14%
YoY %	10.00%	-0.94%	146.51%	21.13%	-39.83%	-27.61%	-	-
Horiz. %	141.72%	128.83%	130.06%	52.76%	43.56%	72.39%	100.00%	-
DPS	1.25	1.25	1.25	0.50	0.50	1.74	1.74	-19.77%
YoY %	0.00%	0.00%	150.00%	0.00%	-71.26%	0.00%	-	-
Horiz. %	71.84%	71.84%	71.84%	28.74%	28.74%	100.00%	100.00%	-
NAPS	0.896	89.30	0.85	0.84	0.88	0.88	0.88	1.20%
YoY %	-99.00%	10,405.88%	1.19%	-4.55%	0.00%	0.00%	-	-
Horiz. %	101.82%	10,147.73%	96.59%	95.45%	100.00%	100.00%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Adjusted Per Share Value based on latest NOSH - 121,232
RPS	136.49	126.84	123.37	142.16	144.54	150.89	161.65	-10.65%
YoY %	7.61%	2.81%	-13.22%	-1.65%	-4.21%	-6.66%	-	-
Horiz. %	84.44%	78.47%	76.32%	87.94%	89.42%	93.34%	100.00%	-
EPS	1.55	1.41	1.42	0.58	0.48	0.79	1.09	26.42%
YoY %	9.93%	-0.70%	144.83%	20.83%	-39.24%	-27.52%	-	-
Horiz. %	142.20%	129.36%	130.28%	53.21%	44.04%	72.48%	100.00%	-
DPS	0.84	0.84	0.84	0.34	0.34	1.17	1.17	-19.80%
YoY %	0.00%	0.00%	147.06%	0.00%	-70.94%	0.00%	-	-
Horiz. %	71.79%	71.79%	71.79%	29.06%	29.06%	100.00%	100.00%	-
NAPS	0.6009	60.2071	0.5685	0.5621	0.5901	0.5908	0.5897	1.26%
YoY %	-99.00%	10,490.52%	1.14%	-4.74%	-0.12%	0.19%	-	-
Horiz. %	101.90%	10,209.78%	96.40%	95.32%	100.07%	100.19%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/11/06	30/08/06	31/05/06	28/02/06	30/11/05	30/08/05	31/05/05	-
Price	0.90	0.96	0.92	0.92	1.00	1.04	1.06	-
P/RPS	0.44	0.51	0.50	0.43	0.46	0.46	0.44	0.00%
YoY %	-13.73%	2.00%	16.28%	-6.52%	0.00%	4.55%	-	-
Horiz. %	100.00%	115.91%	113.64%	97.73%	104.55%	104.55%	100.00%	-
P/EPS	38.98	45.77	43.34	106.83	140.93	88.03	65.19	-29.00%
YoY %	-14.84%	5.61%	-59.43%	-24.20%	60.09%	35.04%	-	-
Horiz. %	59.79%	70.21%	66.48%	163.87%	216.18%	135.04%	100.00%	-
EY	2.57	2.18	2.31	0.94	0.71	1.14	1.53	41.26%
YoY %	17.89%	-5.63%	145.74%	32.39%	-37.72%	-25.49%	-	-
Horiz. %	167.97%	142.48%	150.98%	61.44%	46.41%	74.51%	100.00%	-
DY	1.39	1.30	1.36	0.54	0.50	1.67	1.64	-10.43%
YoY %	6.92%	-4.41%	151.85%	8.00%	-70.06%	1.83%	-	-
Horiz. %	84.76%	79.27%	82.93%	32.93%	30.49%	101.83%	100.00%	-
P/NAPS	1.00	0.01	1.08	1.10	1.14	1.18	1.20	-11.43%
YoY %	9,900.00%	-99.07%	-1.82%	-3.51%	-3.39%	-1.67%	-	-
Horiz. %	83.33%	0.83%	90.00%	91.67%	95.00%	98.33%	100.00%	-

	30/11/06	31/08/06	31/05/06	28/02/06	30/11/05	31/08/05	31/05/05	CAGR
Price Multiplier on Announcement Date
Date	27/02/07	30/10/06	28/07/06	28/04/06	25/01/06	28/10/05	29/07/05	-
Price	0.88	0.97	1.00	0.89	1.00	1.00	1.03	-
P/RPS	0.43	0.52	0.54	0.42	0.46	0.44	0.43	0.00%
YoY %	-17.31%	-3.70%	28.57%	-8.70%	4.55%	2.33%	-	-
Horiz. %	100.00%	120.93%	125.58%	97.67%	106.98%	102.33%	100.00%	-
P/EPS	38.11	46.24	47.11	103.35	140.93	84.64	63.35	-28.71%
YoY %	-17.58%	-1.85%	-54.42%	-26.67%	66.51%	33.61%	-	-
Horiz. %	60.16%	72.99%	74.36%	163.14%	222.46%	133.61%	100.00%	-
EY	2.62	2.16	2.12	0.97	0.71	1.18	1.58	40.05%
YoY %	21.30%	1.89%	118.56%	36.62%	-39.83%	-25.32%	-	-
Horiz. %	165.82%	136.71%	134.18%	61.39%	44.94%	74.68%	100.00%	-
DY	1.42	1.29	1.25	0.56	0.50	1.74	1.69	-10.94%
YoY %	10.08%	3.20%	123.21%	12.00%	-71.26%	2.96%	-	-
Horiz. %	84.02%	76.33%	73.96%	33.14%	29.59%	102.96%	100.00%	-
P/NAPS	0.98	0.01	1.18	1.06	1.14	1.14	1.17	-11.13%
YoY %	9,700.00%	-99.15%	11.32%	-7.02%	0.00%	-2.56%	-	-
Horiz. %	83.76%	0.85%	100.85%	90.60%	97.44%	97.44%	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