[P&O] QoQ Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 119.47%
YoY- 109.72%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 228,700 225,181 222,642 217,836 264,454 269,045 283,996 -13.40%
PBT 1,160 -9,210 12,318 3,880 677 -3,520 -15,944 -
Tax -2,318 1,892 -4,524 -3,456 -2,855 770 3,900 -
NP -1,158 -7,318 7,794 424 -2,178 -2,749 -12,044 -78.92%
-
NP to SH -1,158 -7,318 7,794 424 -2,178 -2,749 -12,044 -78.92%
-
Tax Rate 199.83% - 36.73% 89.07% 421.71% - - -
Total Cost 229,858 232,499 214,848 217,412 266,632 271,794 296,040 -15.48%
-
Net Worth 236,911 232,512 249,996 223,563 236,695 198,216 220,368 4.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,967 5,308 - - 7,458 4,955 - -
Div Payout % 0.00% 0.00% - - 0.00% 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 236,911 232,512 249,996 223,563 236,695 198,216 220,368 4.93%
NOSH 106,238 106,170 105,040 96,363 99,452 99,108 99,264 4.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.51% -3.25% 3.50% 0.19% -0.82% -1.02% -4.24% -
ROE -0.49% -3.15% 3.12% 0.19% -0.92% -1.39% -5.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 215.27 212.09 211.96 226.06 265.91 271.47 286.10 -17.23%
EPS -1.09 -6.89 7.42 0.44 -2.19 -2.77 -12.14 -79.86%
DPS 7.50 5.00 0.00 0.00 7.50 5.00 0.00 -
NAPS 2.23 2.19 2.38 2.32 2.38 2.00 2.22 0.29%
Adjusted Per Share Value based on latest NOSH - 96,363
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 77.23 76.04 75.18 73.56 89.30 90.85 95.90 -13.40%
EPS -0.39 -2.47 2.63 0.14 -0.74 -0.93 -4.07 -78.97%
DPS 2.69 1.79 0.00 0.00 2.52 1.67 0.00 -
NAPS 0.80 0.7851 0.8442 0.7549 0.7993 0.6693 0.7441 4.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.92 0.96 0.87 1.01 1.14 0.84 0.70 -
P/RPS 0.43 0.45 0.41 0.45 0.43 0.31 0.24 47.35%
P/EPS -84.40 -13.93 11.73 229.55 -52.05 -30.28 -5.77 495.18%
EY -1.18 -7.18 8.53 0.44 -1.92 -3.30 -17.33 -83.24%
DY 8.15 5.21 0.00 0.00 6.58 5.95 0.00 -
P/NAPS 0.41 0.44 0.37 0.44 0.48 0.42 0.32 17.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 31/05/04 20/02/04 28/11/03 27/08/03 29/05/03 -
Price 0.86 0.95 0.98 0.95 1.10 1.35 0.76 -
P/RPS 0.40 0.45 0.46 0.42 0.41 0.50 0.27 29.86%
P/EPS -78.90 -13.78 13.21 215.91 -50.23 -48.67 -6.26 439.09%
EY -1.27 -7.26 7.57 0.46 -1.99 -2.05 -15.96 -81.41%
DY 8.72 5.26 0.00 0.00 6.82 3.70 0.00 -
P/NAPS 0.39 0.43 0.41 0.41 0.46 0.68 0.34 9.55%

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