[PAOS] YoY Quarter Result on 28-Feb-2015 [#3]

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Quarter Result
Revenue	73,027	68,212	14,591	14,750	46,311	65,387	50,396	6.37%
YoY %	7.06%	367.49%	-1.08%	-68.15%	-29.17%	29.75%	-	-
Horiz. %	144.91%	135.35%	28.95%	29.27%	91.89%	129.75%	100.00%	-
PBT	25	198	1,129	781	1,837	1,408	1,022	-46.10%
YoY %	-87.37%	-82.46%	44.56%	-57.49%	30.47%	37.77%	-	-
Horiz. %	2.45%	19.37%	110.47%	76.42%	179.75%	137.77%	100.00%	-
Tax	-131	234	-564	-221	-678	-163	-398	-16.89%
YoY %	-155.98%	141.49%	-155.20%	67.40%	-315.95%	59.05%	-	-
Horiz. %	32.91%	-58.79%	141.71%	55.53%	170.35%	40.95%	100.00%	-
NP	-106	432	565	560	1,159	1,245	624	-
YoY %	-124.54%	-23.54%	0.89%	-51.68%	-6.91%	99.52%	-	-
Horiz. %	-16.99%	69.23%	90.54%	89.74%	185.74%	199.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-106	432	565	560	1,159	1,245	624	-
YoY %	-124.54%	-23.54%	0.89%	-51.68%	-6.91%	99.52%	-	-
Horiz. %	-16.99%	69.23%	90.54%	89.74%	185.74%	199.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	524.00%	-118.18%	49.96%	28.30%	36.91%	11.58%	38.94%	-
YoY %	543.39%	-336.55%	76.54%	-23.33%	218.74%	-70.26%	-	-
Horiz. %	1,345.66%	-303.49%	128.30%	72.68%	94.79%	29.74%	100.00%	-
Total Cost	73,133	67,780	14,026	14,190	45,152	64,142	49,772	6.62%
YoY %	7.90%	383.25%	-1.16%	-68.57%	-29.61%	28.87%	-	-
Horiz. %	146.94%	136.18%	28.18%	28.51%	90.72%	128.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	97,828	101,451	99,776	101,043	102,619	101,533	99,600	-0.29%
YoY %	-3.57%	1.68%	-1.25%	-1.54%	1.07%	1.94%	-	-
Horiz. %	98.22%	101.86%	100.18%	101.45%	103.03%	101.94%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Dividend
Div	-	1,449	1,502	1,521	1,509	1,510	1,500	-
YoY %	-	-3.53%	-1.25%	0.80%	-0.07%	0.67%	-	-
Horiz. %	-	96.60%	100.13%	101.40%	100.60%	100.67%	100.00%	-
Div Payout %	-	335.49%	265.96%	271.74%	130.21%	121.36%	240.38%	-
YoY %	-	26.14%	-2.13%	108.69%	7.29%	-49.51%	-	-
Horiz. %	-	139.57%	110.64%	113.05%	54.17%	50.49%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Equity
Net Worth	97,828	101,451	99,776	101,043	102,619	101,533	99,600	-0.29%
YoY %	-3.57%	1.68%	-1.25%	-1.54%	1.07%	1.94%	-	-
Horiz. %	98.22%	101.86%	100.18%	101.45%	103.03%	101.94%	100.00%	-
NOSH	181,164	181,164	120,212	121,739	120,729	120,873	120,000	7.10%
YoY %	0.00%	50.70%	-1.25%	0.84%	-0.12%	0.73%	-	-
Horiz. %	150.97%	150.97%	100.18%	101.45%	100.61%	100.73%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Ratio Analysis
NP Margin	-0.15%	0.63%	3.87%	3.80%	2.50%	1.90%	1.24%	-
YoY %	-123.81%	-83.72%	1.84%	52.00%	31.58%	53.23%	-	-
Horiz. %	-12.10%	50.81%	312.10%	306.45%	201.61%	153.23%	100.00%	-
ROE	-0.11%	0.43%	0.57%	0.55%	1.13%	1.23%	0.63%	-
YoY %	-125.58%	-24.56%	3.64%	-51.33%	-8.13%	95.24%	-	-
Horiz. %	-17.46%	68.25%	90.48%	87.30%	179.37%	195.24%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Per Share
RPS	40.31	37.65	12.14	12.12	38.36	54.10	42.00	-0.68%
YoY %	7.07%	210.13%	0.17%	-68.40%	-29.09%	28.81%	-	-
Horiz. %	95.98%	89.64%	28.90%	28.86%	91.33%	128.81%	100.00%	-
EPS	-0.06	0.24	0.47	0.46	0.96	1.03	0.52	-
YoY %	-125.00%	-48.94%	2.17%	-52.08%	-6.80%	98.08%	-	-
Horiz. %	-11.54%	46.15%	90.38%	88.46%	184.62%	198.08%	100.00%	-
DPS	0.00	0.80	1.25	1.25	1.25	1.25	1.25	-
YoY %	0.00%	-36.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	64.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.54	0.56	0.83	0.83	0.85	0.84	0.83	-6.91%
YoY %	-3.57%	-32.53%	0.00%	-2.35%	1.19%	1.20%	-	-
Horiz. %	65.06%	67.47%	100.00%	100.00%	102.41%	101.20%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Adjusted Per Share Value based on latest NOSH - 121,739
RPS	40.31	37.65	8.05	8.14	25.56	36.09	27.82	6.37%
YoY %	7.07%	367.70%	-1.11%	-68.15%	-29.18%	29.73%	-	-
Horiz. %	144.90%	135.33%	28.94%	29.26%	91.88%	129.73%	100.00%	-
EPS	-0.06	0.24	0.31	0.31	0.64	0.69	0.34	-
YoY %	-125.00%	-22.58%	0.00%	-51.56%	-7.25%	102.94%	-	-
Horiz. %	-17.65%	70.59%	91.18%	91.18%	188.24%	202.94%	100.00%	-
DPS	0.00	0.80	0.83	0.84	0.83	0.83	0.83	-
YoY %	0.00%	-3.61%	-1.19%	1.20%	0.00%	0.00%	-	-
Horiz. %	0.00%	96.39%	100.00%	101.20%	100.00%	100.00%	100.00%	-
NAPS	0.54	0.56	0.5508	0.5577	0.5664	0.5605	0.5498	-0.29%
YoY %	-3.57%	1.67%	-1.24%	-1.54%	1.05%	1.95%	-	-
Horiz. %	98.22%	101.86%	100.18%	101.44%	103.02%	101.95%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/02/18	28/02/17	29/02/16	27/02/15	28/02/14	28/02/13	29/02/12	-
Price	0.39	0.545	0.62	0.70	0.80	0.57	0.60	-
P/RPS	0.97	1.45	5.11	5.78	2.09	1.05	1.43	-6.26%
YoY %	-33.10%	-71.62%	-11.59%	176.56%	99.05%	-26.57%	-	-
Horiz. %	67.83%	101.40%	357.34%	404.20%	146.15%	73.43%	100.00%	-
P/EPS	-666.55	228.55	131.91	152.17	83.33	55.34	115.38	-
YoY %	-391.64%	73.26%	-13.31%	82.61%	50.58%	-52.04%	-	-
Horiz. %	-577.70%	198.08%	114.33%	131.89%	72.22%	47.96%	100.00%	-
EY	-0.15	0.44	0.76	0.66	1.20	1.81	0.87	-
YoY %	-134.09%	-42.11%	15.15%	-45.00%	-33.70%	108.05%	-	-
Horiz. %	-17.24%	50.57%	87.36%	75.86%	137.93%	208.05%	100.00%	-
DY	0.00	1.47	2.02	1.79	1.56	2.19	2.08	-
YoY %	0.00%	-27.23%	12.85%	14.74%	-28.77%	5.29%	-	-
Horiz. %	0.00%	70.67%	97.12%	86.06%	75.00%	105.29%	100.00%	-
P/NAPS	0.72	0.97	0.75	0.84	0.94	0.68	0.72	0.00%
YoY %	-25.77%	29.33%	-10.71%	-10.64%	38.24%	-5.56%	-	-
Horiz. %	100.00%	134.72%	104.17%	116.67%	130.56%	94.44%	100.00%	-

	28/02/18	28/02/17	29/02/16	28/02/15	28/02/14	28/02/13	29/02/12	CAGR
Price Multiplier on Announcement Date
Date	25/04/18	27/04/17	28/04/16	28/04/15	28/04/14	24/04/13	26/04/12	-
Price	0.435	0.60	0.705	0.65	0.685	0.65	0.58	-
P/RPS	1.08	1.59	5.81	5.36	1.79	1.20	1.38	-4.00%
YoY %	-32.08%	-72.63%	8.40%	199.44%	49.17%	-13.04%	-	-
Horiz. %	78.26%	115.22%	421.01%	388.41%	129.71%	86.96%	100.00%	-
P/EPS	-743.46	251.62	150.00	141.30	71.35	63.11	111.54	-
YoY %	-395.47%	67.75%	6.16%	98.04%	13.06%	-43.42%	-	-
Horiz. %	-666.54%	225.59%	134.48%	126.68%	63.97%	56.58%	100.00%	-
EY	-0.13	0.40	0.67	0.71	1.40	1.58	0.90	-
YoY %	-132.50%	-40.30%	-5.63%	-49.29%	-11.39%	75.56%	-	-
Horiz. %	-14.44%	44.44%	74.44%	78.89%	155.56%	175.56%	100.00%	-
DY	0.00	1.33	1.77	1.92	1.82	1.92	2.16	-
YoY %	0.00%	-24.86%	-7.81%	5.49%	-5.21%	-11.11%	-	-
Horiz. %	0.00%	61.57%	81.94%	88.89%	84.26%	88.89%	100.00%	-
P/NAPS	0.81	1.07	0.85	0.78	0.81	0.77	0.70	2.46%
YoY %	-24.30%	25.88%	8.97%	-3.70%	5.19%	10.00%	-	-
Horiz. %	115.71%	152.86%	121.43%	111.43%	115.71%	110.00%	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