[P&O] QoQ Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 1738.21%
YoY- 164.71%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 223,168 228,700 225,181 222,642 217,836 264,454 269,045 -11.66%
PBT -18,596 1,160 -9,210 12,318 3,880 677 -3,520 201.80%
Tax -2,800 -2,318 1,892 -4,524 -3,456 -2,855 770 -
NP -21,396 -1,158 -7,318 7,794 424 -2,178 -2,749 290.30%
-
NP to SH -21,396 -1,158 -7,318 7,794 424 -2,178 -2,749 290.30%
-
Tax Rate - 199.83% - 36.73% 89.07% 421.71% - -
Total Cost 244,564 229,858 232,499 214,848 217,412 266,632 271,794 -6.76%
-
Net Worth 228,788 236,911 232,512 249,996 223,563 236,695 198,216 9.98%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - 7,967 5,308 - - 7,458 4,955 -
Div Payout % - 0.00% 0.00% - - 0.00% 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 228,788 236,911 232,512 249,996 223,563 236,695 198,216 9.98%
NOSH 105,920 106,238 106,170 105,040 96,363 99,452 99,108 4.51%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -9.59% -0.51% -3.25% 3.50% 0.19% -0.82% -1.02% -
ROE -9.35% -0.49% -3.15% 3.12% 0.19% -0.92% -1.39% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 210.69 215.27 212.09 211.96 226.06 265.91 271.47 -15.48%
EPS -20.20 -1.09 -6.89 7.42 0.44 -2.19 -2.77 273.79%
DPS 0.00 7.50 5.00 0.00 0.00 7.50 5.00 -
NAPS 2.16 2.23 2.19 2.38 2.32 2.38 2.00 5.24%
Adjusted Per Share Value based on latest NOSH - 109,250
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 75.36 77.23 76.04 75.18 73.56 89.30 90.85 -11.66%
EPS -7.23 -0.39 -2.47 2.63 0.14 -0.74 -0.93 290.00%
DPS 0.00 2.69 1.79 0.00 0.00 2.52 1.67 -
NAPS 0.7726 0.80 0.7851 0.8442 0.7549 0.7993 0.6693 9.99%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.96 0.92 0.96 0.87 1.01 1.14 0.84 -
P/RPS 0.46 0.43 0.45 0.41 0.45 0.43 0.31 29.94%
P/EPS -4.75 -84.40 -13.93 11.73 229.55 -52.05 -30.28 -70.74%
EY -21.04 -1.18 -7.18 8.53 0.44 -1.92 -3.30 241.91%
DY 0.00 8.15 5.21 0.00 0.00 6.58 5.95 -
P/NAPS 0.44 0.41 0.44 0.37 0.44 0.48 0.42 3.13%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 29/11/04 30/08/04 31/05/04 20/02/04 28/11/03 27/08/03 -
Price 0.94 0.86 0.95 0.98 0.95 1.10 1.35 -
P/RPS 0.45 0.40 0.45 0.46 0.42 0.41 0.50 -6.75%
P/EPS -4.65 -78.90 -13.78 13.21 215.91 -50.23 -48.67 -78.95%
EY -21.49 -1.27 -7.26 7.57 0.46 -1.99 -2.05 375.58%
DY 0.00 8.72 5.26 0.00 0.00 6.82 3.70 -
P/NAPS 0.44 0.39 0.43 0.41 0.41 0.46 0.68 -25.09%

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