[P&O] QoQ Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -91.86%
YoY- 19.15%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 269,045 283,996 249,484 251,464 235,100 234,012 233,448 9.95%
PBT -3,520 -15,944 -5,008 -13,284 -717 21,734 14,160 -
Tax 770 3,900 644 2,939 717 -10,844 -8,708 -
NP -2,749 -12,044 -4,364 -10,345 0 10,890 5,452 -
-
NP to SH -2,749 -12,044 -4,364 -10,345 -5,392 10,890 5,452 -
-
Tax Rate - - - - - 49.89% 61.50% -
Total Cost 271,794 296,040 253,848 261,809 235,100 223,122 227,996 12.46%
-
Net Worth 198,216 220,368 224,863 241,973 235,900 247,950 244,743 -13.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 4,955 - - 7,437 4,955 - - -
Div Payout % 0.00% - - 0.00% 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 198,216 220,368 224,863 241,973 235,900 247,950 244,743 -13.14%
NOSH 99,108 99,264 99,058 99,169 99,117 99,180 99,489 -0.25%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.02% -4.24% -1.75% -4.11% 0.00% 4.65% 2.34% -
ROE -1.39% -5.47% -1.94% -4.28% -2.29% 4.39% 2.23% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 271.47 286.10 251.85 253.57 237.19 235.95 234.65 10.23%
EPS -2.77 -12.14 -4.40 -10.43 -5.44 10.98 5.48 -
DPS 5.00 0.00 0.00 7.50 5.00 0.00 0.00 -
NAPS 2.00 2.22 2.27 2.44 2.38 2.50 2.46 -12.92%
Adjusted Per Share Value based on latest NOSH - 99,199
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 90.85 95.90 84.25 84.91 79.39 79.02 78.83 9.95%
EPS -0.93 -4.07 -1.47 -3.49 -1.82 3.68 1.84 -
DPS 1.67 0.00 0.00 2.51 1.67 0.00 0.00 -
NAPS 0.6693 0.7441 0.7593 0.8171 0.7966 0.8373 0.8264 -13.14%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.84 0.70 0.80 0.94 1.13 1.25 1.11 -
P/RPS 0.31 0.24 0.32 0.37 0.48 0.53 0.47 -24.28%
P/EPS -30.28 -5.77 -18.16 -9.01 -20.77 11.38 20.26 -
EY -3.30 -17.33 -5.51 -11.10 -4.81 8.78 4.94 -
DY 5.95 0.00 0.00 7.98 4.42 0.00 0.00 -
P/NAPS 0.42 0.32 0.35 0.39 0.47 0.50 0.45 -4.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 18/02/03 29/11/02 30/08/02 24/05/02 28/02/02 -
Price 1.35 0.76 0.74 0.88 1.10 1.21 1.21 -
P/RPS 0.50 0.27 0.29 0.35 0.46 0.51 0.52 -2.58%
P/EPS -48.67 -6.26 -16.80 -8.44 -20.22 11.02 22.08 -
EY -2.05 -15.96 -5.95 -11.85 -4.95 9.07 4.53 -
DY 3.70 0.00 0.00 8.52 4.55 0.00 0.00 -
P/NAPS 0.68 0.34 0.33 0.36 0.46 0.48 0.49 24.49%

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
Post a Comment