[P&O] QoQ Annualized Quarter Result on 31-Dec-2002 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 57.82%
YoY- -180.04%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 264,454 269,045 283,996 249,484 251,464 235,100 234,012 8.48%
PBT 677 -3,520 -15,944 -5,008 -13,284 -717 21,734 -90.07%
Tax -2,855 770 3,900 644 2,939 717 -10,844 -58.88%
NP -2,178 -2,749 -12,044 -4,364 -10,345 0 10,890 -
-
NP to SH -2,178 -2,749 -12,044 -4,364 -10,345 -5,392 10,890 -
-
Tax Rate 421.71% - - - - - 49.89% -
Total Cost 266,632 271,794 296,040 253,848 261,809 235,100 223,122 12.59%
-
Net Worth 236,695 198,216 220,368 224,863 241,973 235,900 247,950 -3.04%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,458 4,955 - - 7,437 4,955 - -
Div Payout % 0.00% 0.00% - - 0.00% 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 236,695 198,216 220,368 224,863 241,973 235,900 247,950 -3.04%
NOSH 99,452 99,108 99,264 99,058 99,169 99,117 99,180 0.18%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.82% -1.02% -4.24% -1.75% -4.11% 0.00% 4.65% -
ROE -0.92% -1.39% -5.47% -1.94% -4.28% -2.29% 4.39% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 265.91 271.47 286.10 251.85 253.57 237.19 235.95 8.28%
EPS -2.19 -2.77 -12.14 -4.40 -10.43 -5.44 10.98 -
DPS 7.50 5.00 0.00 0.00 7.50 5.00 0.00 -
NAPS 2.38 2.00 2.22 2.27 2.44 2.38 2.50 -3.22%
Adjusted Per Share Value based on latest NOSH - 99,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.30 90.85 95.90 84.25 84.91 79.39 79.02 8.48%
EPS -0.74 -0.93 -4.07 -1.47 -3.49 -1.82 3.68 -
DPS 2.52 1.67 0.00 0.00 2.51 1.67 0.00 -
NAPS 0.7993 0.6693 0.7441 0.7593 0.8171 0.7966 0.8373 -3.04%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.14 0.84 0.70 0.80 0.94 1.13 1.25 -
P/RPS 0.43 0.31 0.24 0.32 0.37 0.48 0.53 -13.00%
P/EPS -52.05 -30.28 -5.77 -18.16 -9.01 -20.77 11.38 -
EY -1.92 -3.30 -17.33 -5.51 -11.10 -4.81 8.78 -
DY 6.58 5.95 0.00 0.00 7.98 4.42 0.00 -
P/NAPS 0.48 0.42 0.32 0.35 0.39 0.47 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 18/02/03 29/11/02 30/08/02 24/05/02 -
Price 1.10 1.35 0.76 0.74 0.88 1.10 1.21 -
P/RPS 0.41 0.50 0.27 0.29 0.35 0.46 0.51 -13.52%
P/EPS -50.23 -48.67 -6.26 -16.80 -8.44 -20.22 11.02 -
EY -1.99 -2.05 -15.96 -5.95 -11.85 -4.95 9.07 -
DY 6.82 3.70 0.00 0.00 8.52 4.55 0.00 -
P/NAPS 0.46 0.68 0.34 0.33 0.36 0.46 0.48 -2.79%

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