[P&O] QoQ Annualized Quarter Result on 31-Dec-2008 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
13-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Dec-2008 [#1]
Profit Trend
QoQ- -85.68%
YoY- -416.93%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 392,494 382,217 394,062 341,576 337,212 318,530 316,160 15.49%
PBT 25,581 34,748 -17,056 -83,084 -37,164 -40,309 -38,636 -
Tax -10,634 -8,668 4,782 22,520 4,547 6,292 5,858 -
NP 14,947 26,080 -12,274 -60,564 -32,617 -34,017 -32,778 -
-
NP to SH 14,947 26,080 -12,274 -60,564 -32,617 -34,017 -32,778 -
-
Tax Rate 41.57% 24.95% - - - - - -
Total Cost 377,547 356,137 406,336 402,140 369,829 352,547 348,938 5.38%
-
Net Worth 160,298 167,052 140,485 138,818 141,905 150,516 161,220 -0.38%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - 2,005 2,675 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 160,298 167,052 140,485 138,818 141,905 150,516 161,220 -0.38%
NOSH 106,157 105,729 105,628 105,968 106,696 106,748 106,768 -0.38%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.81% 6.82% -3.11% -17.73% -9.67% -10.68% -10.37% -
ROE 9.32% 15.61% -8.74% -43.63% -22.98% -22.60% -20.33% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 369.73 361.50 373.07 322.34 316.05 298.39 296.12 15.93%
EPS 14.08 24.67 -11.62 -57.12 -30.57 -31.87 -30.70 -
DPS 0.00 0.00 0.00 0.00 1.88 2.51 0.00 -
NAPS 1.51 1.58 1.33 1.31 1.33 1.41 1.51 0.00%
Adjusted Per Share Value based on latest NOSH - 105,968
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 132.54 129.07 133.07 115.34 113.87 107.56 106.76 15.49%
EPS 5.05 8.81 -4.14 -20.45 -11.01 -11.49 -11.07 -
DPS 0.00 0.00 0.00 0.00 0.68 0.90 0.00 -
NAPS 0.5413 0.5641 0.4744 0.4688 0.4792 0.5083 0.5444 -0.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.54 0.51 0.50 0.50 0.57 0.68 0.71 -
P/RPS 0.15 0.14 0.13 0.16 0.18 0.23 0.24 -26.87%
P/EPS 3.84 2.07 -4.30 -0.87 -1.86 -2.13 -2.31 -
EY 26.07 48.37 -23.24 -114.31 -53.63 -46.86 -43.24 -
DY 0.00 0.00 0.00 0.00 3.30 3.69 0.00 -
P/NAPS 0.36 0.32 0.38 0.38 0.43 0.48 0.47 -16.27%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 29/05/09 13/02/09 27/11/08 25/08/08 23/05/08 -
Price 0.54 0.52 0.50 0.51 0.53 0.62 0.72 -
P/RPS 0.15 0.14 0.13 0.16 0.17 0.21 0.24 -26.87%
P/EPS 3.84 2.11 -4.30 -0.89 -1.73 -1.95 -2.35 -
EY 26.07 47.44 -23.24 -112.06 -57.68 -51.40 -42.64 -
DY 0.00 0.00 0.00 0.00 3.55 4.04 0.00 -
P/NAPS 0.36 0.33 0.38 0.39 0.40 0.44 0.48 -17.43%

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