[PAOS] YoY TTM Result on 28-Feb-2007 [#3]

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
TTM Result
Revenue	196,382	330,448	281,378	267,834	257,537	294,862	454,689	-13.05%
YoY %	-40.57%	17.44%	5.06%	4.00%	-12.66%	-35.15%	-	-
Horiz. %	43.19%	72.68%	61.88%	58.90%	56.64%	64.85%	100.00%	-
PBT	10,066	-2,299	-8,512	1,906	3,936	4,534	10,203	-0.22%
YoY %	537.84%	72.99%	-546.59%	-51.58%	-13.19%	-55.56%	-	-
Horiz. %	98.66%	-22.53%	-83.43%	18.68%	38.58%	44.44%	100.00%	-
Tax	-327	1,297	-251	540	-2,862	-496	-2,293	-27.70%
YoY %	-125.21%	616.73%	-146.48%	118.87%	-477.02%	78.37%	-	-
Horiz. %	14.26%	-56.56%	10.95%	-23.55%	124.81%	21.63%	100.00%	-
NP	9,739	-1,002	-8,763	2,446	1,074	4,038	7,910	3.52%
YoY %	1,071.96%	88.57%	-458.26%	127.75%	-73.40%	-48.95%	-	-
Horiz. %	123.12%	-12.67%	-110.78%	30.92%	13.58%	51.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	9,739	-1,002	-8,763	2,446	1,044	4,038	7,910	3.52%
YoY %	1,071.96%	88.57%	-458.26%	134.29%	-74.15%	-48.95%	-	-
Horiz. %	123.12%	-12.67%	-110.78%	30.92%	13.20%	51.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	3.25%	-	-	-28.33%	72.71%	10.94%	22.47%	-
YoY %	0.00%	-	-	-138.96%	564.63%	-51.31%	-	-
Horiz. %	14.46%	-	-	-126.08%	323.59%	48.69%	100.00%	-
Total Cost	186,643	331,450	290,141	265,388	256,463	290,824	446,779	-13.53%
YoY %	-43.69%	14.24%	9.33%	3.48%	-11.82%	-34.91%	-	-
Horiz. %	41.78%	74.19%	64.94%	59.40%	57.40%	65.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	100,844	92,881	95,458	106,395	101,835	109,086	112,870	-1.85%
YoY %	8.57%	-2.70%	-10.28%	4.48%	-6.65%	-3.35%	-	-
Horiz. %	89.35%	82.29%	84.57%	94.26%	90.22%	96.65%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Dividend
Div	3,028	3,028	1,428	3,008	607	4,527	4,515	-6.43%
YoY %	0.00%	112.04%	-52.53%	395.55%	-86.59%	0.27%	-	-
Horiz. %	67.07%	67.07%	31.63%	66.62%	13.44%	100.27%	100.00%	-
Div Payout %	31.10%	0.00%	0.00%	123.01%	58.14%	112.11%	57.08%	-
YoY %	0.00%	0.00%	0.00%	111.58%	-48.14%	96.41%	-	-
Horiz. %	54.48%	0.00%	0.00%	215.50%	101.86%	196.41%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Equity
Net Worth	100,844	92,881	95,458	106,395	101,835	109,086	112,870	-1.85%
YoY %	8.57%	-2.70%	-10.28%	4.48%	-6.65%	-3.35%	-	-
Horiz. %	89.35%	82.29%	84.57%	94.26%	90.22%	96.65%	100.00%	-
NOSH	121,499	120,625	120,833	119,545	121,232	121,206	60,358	12.36%
YoY %	0.72%	-0.17%	1.08%	-1.39%	0.02%	100.81%	-	-
Horiz. %	201.30%	199.85%	200.19%	198.06%	200.85%	200.81%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Ratio Analysis
NP Margin	4.96%	-0.30%	-3.11%	0.91%	0.42%	1.37%	1.74%	-
YoY %	1,753.33%	90.35%	-441.76%	116.67%	-69.34%	-21.26%	-	-
Horiz. %	285.06%	-17.24%	-178.74%	52.30%	24.14%	78.74%	100.00%	-
ROE	9.66%	-1.08%	-9.18%	2.30%	1.03%	3.70%	7.01%	-
YoY %	994.44%	88.24%	-499.13%	123.30%	-72.16%	-47.22%	-	-
Horiz. %	137.80%	-15.41%	-130.96%	32.81%	14.69%	52.78%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Per Share
RPS	161.63	273.95	232.86	224.04	212.43	243.27	753.31	-22.61%
YoY %	-41.00%	17.65%	3.94%	5.47%	-12.68%	-67.71%	-	-
Horiz. %	21.46%	36.37%	30.91%	29.74%	28.20%	32.29%	100.00%	-
EPS	8.02	-0.83	-7.25	2.05	0.86	3.33	13.11	-7.86%
YoY %	1,066.27%	88.55%	-453.66%	138.37%	-74.17%	-74.60%	-	-
Horiz. %	61.17%	-6.33%	-55.30%	15.64%	6.56%	25.40%	100.00%	-
DPS	2.50	2.51	1.18	2.52	0.50	3.73	7.50	-16.72%
YoY %	-0.40%	112.71%	-53.17%	404.00%	-86.60%	-50.27%	-	-
Horiz. %	33.33%	33.47%	15.73%	33.60%	6.67%	49.73%	100.00%	-
NAPS	0.83	0.77	0.79	0.89	0.84	0.90	1.87	-12.65%
YoY %	7.79%	-2.53%	-11.24%	5.95%	-6.67%	-51.87%	-	-
Horiz. %	44.39%	41.18%	42.25%	47.59%	44.92%	48.13%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Adjusted Per Share Value based on latest NOSH - 119,545
RPS	108.40	182.40	155.32	147.84	142.16	162.76	250.98	-13.05%
YoY %	-40.57%	17.43%	5.06%	4.00%	-12.66%	-35.15%	-	-
Horiz. %	43.19%	72.68%	61.89%	58.91%	56.64%	64.85%	100.00%	-
EPS	5.38	-0.55	-4.84	1.35	0.58	2.23	4.37	3.52%
YoY %	1,078.18%	88.64%	-458.52%	132.76%	-73.99%	-48.97%	-	-
Horiz. %	123.11%	-12.59%	-110.76%	30.89%	13.27%	51.03%	100.00%	-
DPS	1.67	1.67	0.79	1.66	0.34	2.50	2.49	-6.43%
YoY %	0.00%	111.39%	-52.41%	388.24%	-86.40%	0.40%	-	-
Horiz. %	67.07%	67.07%	31.73%	66.67%	13.65%	100.40%	100.00%	-
NAPS	0.5567	0.5127	0.5269	0.5873	0.5621	0.6021	0.623	-1.85%
YoY %	8.58%	-2.70%	-10.28%	4.48%	-6.64%	-3.35%	-	-
Horiz. %	89.36%	82.30%	84.57%	94.27%	90.22%	96.65%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	25/02/10	27/02/09	29/02/08	28/02/07	28/02/06	28/02/05	27/02/04	-
Price	0.98	0.89	0.86	0.92	0.92	1.07	1.04	-
P/RPS	0.61	0.32	0.37	0.41	0.43	0.44	0.14	27.78%
YoY %	90.62%	-13.51%	-9.76%	-4.65%	-2.27%	214.29%	-	-
Horiz. %	435.71%	228.57%	264.29%	292.86%	307.14%	314.29%	100.00%	-
P/EPS	12.23	-107.14	-11.86	44.96	106.83	32.12	7.94	7.46%
YoY %	111.41%	-803.37%	-126.38%	-57.91%	232.60%	304.53%	-	-
Horiz. %	154.03%	-1,349.37%	-149.37%	566.25%	1,345.47%	404.53%	100.00%	-
EY	8.18	-0.93	-8.43	2.22	0.94	3.11	12.60	-6.94%
YoY %	979.57%	88.97%	-479.73%	136.17%	-69.77%	-75.32%	-	-
Horiz. %	64.92%	-7.38%	-66.90%	17.62%	7.46%	24.68%	100.00%	-
DY	2.55	2.82	1.37	2.74	0.54	3.49	7.21	-15.89%
YoY %	-9.57%	105.84%	-50.00%	407.41%	-84.53%	-51.60%	-	-
Horiz. %	35.37%	39.11%	19.00%	38.00%	7.49%	48.40%	100.00%	-
P/NAPS	1.18	1.16	1.09	1.03	1.10	1.19	0.56	13.22%
YoY %	1.72%	6.42%	5.83%	-6.36%	-7.56%	112.50%	-	-
Horiz. %	210.71%	207.14%	194.64%	183.93%	196.43%	212.50%	100.00%	-

	28/02/10	28/02/09	29/02/08	28/02/07	28/02/06	28/02/05	29/02/04	CAGR
Price Multiplier on Announcement Date
Date	29/04/10	29/04/09	29/04/08	27/04/07	28/04/06	28/04/05	29/04/04	-
Price	0.95	0.96	0.90	0.93	0.89	1.05	1.12	-
P/RPS	0.59	0.35	0.39	0.42	0.42	0.43	0.15	25.62%
YoY %	68.57%	-10.26%	-7.14%	0.00%	-2.33%	186.67%	-	-
Horiz. %	393.33%	233.33%	260.00%	280.00%	280.00%	286.67%	100.00%	-
P/EPS	11.85	-115.57	-12.41	45.45	103.35	31.52	8.55	5.58%
YoY %	110.25%	-831.27%	-127.30%	-56.02%	227.89%	268.65%	-	-
Horiz. %	138.60%	-1,351.70%	-145.15%	531.58%	1,208.77%	368.65%	100.00%	-
EY	8.44	-0.87	-8.06	2.20	0.97	3.17	11.70	-5.29%
YoY %	1,070.11%	89.21%	-466.36%	126.80%	-69.40%	-72.91%	-	-
Horiz. %	72.14%	-7.44%	-68.89%	18.80%	8.29%	27.09%	100.00%	-
DY	2.63	2.62	1.31	2.71	0.56	3.56	6.70	-14.42%
YoY %	0.38%	100.00%	-51.66%	383.93%	-84.27%	-46.87%	-	-
Horiz. %	39.25%	39.10%	19.55%	40.45%	8.36%	53.13%	100.00%	-
P/NAPS	1.14	1.25	1.14	1.04	1.06	1.17	0.60	11.28%
YoY %	-8.80%	9.65%	9.62%	-1.89%	-9.40%	95.00%	-	-
Horiz. %	190.00%	208.33%	190.00%	173.33%	176.67%	195.00%	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