[P&O] QoQ Annualized Quarter Result on 31-Mar-2005 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- 45.57%
YoY- -249.42%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 256,856 264,216 254,634 243,682 223,168 228,700 225,181 9.14%
PBT 17,472 3,649 -11,738 -10,438 -18,596 1,160 -9,210 -
Tax -5,172 -3,962 -385 -1,208 -2,800 -2,318 1,892 -
NP 12,300 -313 -12,124 -11,646 -21,396 -1,158 -7,318 -
-
NP to SH 12,300 -313 -12,124 -11,646 -21,396 -1,158 -7,318 -
-
Tax Rate 29.60% 108.58% - - - 199.83% - -
Total Cost 244,556 264,529 266,758 255,328 244,564 229,858 232,499 3.41%
-
Net Worth 220,375 221,186 212,414 224,931 228,788 236,911 232,512 -3.50%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 9,911 8,022 - - 7,967 5,308 -
Div Payout % - 0.00% 0.00% - - 0.00% 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 220,375 221,186 212,414 224,931 228,788 236,911 232,512 -3.50%
NOSH 102,500 104,333 103,481 105,108 105,920 106,238 106,170 -2.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 4.79% -0.12% -4.76% -4.78% -9.59% -0.51% -3.25% -
ROE 5.58% -0.14% -5.71% -5.18% -9.35% -0.49% -3.15% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 250.59 253.24 243.35 231.84 210.69 215.27 212.09 11.72%
EPS 12.00 -0.30 -11.59 -11.08 -20.20 -1.09 -6.89 -
DPS 0.00 9.50 7.67 0.00 0.00 7.50 5.00 -
NAPS 2.15 2.12 2.03 2.14 2.16 2.23 2.19 -1.21%
Adjusted Per Share Value based on latest NOSH - 105,333
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 86.74 89.22 85.99 82.29 75.36 77.23 76.04 9.14%
EPS 4.15 -0.11 -4.09 -3.93 -7.23 -0.39 -2.47 -
DPS 0.00 3.35 2.71 0.00 0.00 2.69 1.79 -
NAPS 0.7442 0.7469 0.7173 0.7595 0.7726 0.80 0.7851 -3.49%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.89 0.92 0.94 0.93 0.96 0.92 0.96 -
P/RPS 0.36 0.36 0.39 0.40 0.46 0.43 0.45 -13.78%
P/EPS 7.42 -306.67 -8.11 -8.39 -4.75 -84.40 -13.93 -
EY 13.48 -0.33 -12.33 -11.91 -21.04 -1.18 -7.18 -
DY 0.00 10.33 8.16 0.00 0.00 8.15 5.21 -
P/NAPS 0.41 0.43 0.46 0.43 0.44 0.41 0.44 -4.58%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 30/11/05 30/08/05 27/05/05 24/02/05 29/11/04 30/08/04 -
Price 0.90 0.90 0.92 0.90 0.94 0.86 0.95 -
P/RPS 0.36 0.36 0.38 0.39 0.45 0.40 0.45 -13.78%
P/EPS 7.50 -300.00 -7.94 -8.12 -4.65 -78.90 -13.78 -
EY 13.33 -0.33 -12.59 -12.31 -21.49 -1.27 -7.26 -
DY 0.00 10.56 8.33 0.00 0.00 8.72 5.26 -
P/NAPS 0.42 0.42 0.45 0.42 0.44 0.39 0.43 -1.55%

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