[P&O] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 79.73%
YoY- 62.55%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 462,056 392,494 382,217 394,062 341,576 337,212 318,530 28.05%
PBT -109,980 25,581 34,748 -17,056 -83,084 -37,164 -40,309 94.90%
Tax 24,572 -10,634 -8,668 4,782 22,520 4,547 6,292 147.37%
NP -85,408 14,947 26,080 -12,274 -60,564 -32,617 -34,017 84.41%
-
NP to SH -85,408 14,947 26,080 -12,274 -60,564 -32,617 -34,017 84.41%
-
Tax Rate - 41.57% 24.95% - - - - -
Total Cost 547,464 377,547 356,137 406,336 402,140 369,829 352,547 33.99%
-
Net Worth 166,312 160,298 167,052 140,485 138,818 141,905 150,516 6.85%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 2,005 2,675 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 166,312 160,298 167,052 140,485 138,818 141,905 150,516 6.85%
NOSH 127,932 106,157 105,729 105,628 105,968 106,696 106,748 12.78%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -18.48% 3.81% 6.82% -3.11% -17.73% -9.67% -10.68% -
ROE -51.35% 9.32% 15.61% -8.74% -43.63% -22.98% -22.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 361.17 369.73 361.50 373.07 322.34 316.05 298.39 13.53%
EPS -66.76 14.08 24.67 -11.62 -57.12 -30.57 -31.87 63.49%
DPS 0.00 0.00 0.00 0.00 0.00 1.88 2.51 -
NAPS 1.30 1.51 1.58 1.33 1.31 1.33 1.41 -5.25%
Adjusted Per Share Value based on latest NOSH - 105,462
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 156.03 132.54 129.07 133.07 115.34 113.87 107.56 28.05%
EPS -28.84 5.05 8.81 -4.14 -20.45 -11.01 -11.49 84.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.68 0.90 -
NAPS 0.5616 0.5413 0.5641 0.4744 0.4688 0.4792 0.5083 6.85%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.54 0.51 0.50 0.50 0.57 0.68 -
P/RPS 0.15 0.15 0.14 0.13 0.16 0.18 0.23 -24.73%
P/EPS -0.82 3.84 2.07 -4.30 -0.87 -1.86 -2.13 -46.98%
EY -121.38 26.07 48.37 -23.24 -114.31 -53.63 -46.86 88.28%
DY 0.00 0.00 0.00 0.00 0.00 3.30 3.69 -
P/NAPS 0.42 0.36 0.32 0.38 0.38 0.43 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 27/11/08 25/08/08 -
Price 0.60 0.54 0.52 0.50 0.51 0.53 0.62 -
P/RPS 0.17 0.15 0.14 0.13 0.16 0.17 0.21 -13.10%
P/EPS -0.90 3.84 2.11 -4.30 -0.89 -1.73 -1.95 -40.19%
EY -111.27 26.07 47.44 -23.24 -112.06 -57.68 -51.40 67.10%
DY 0.00 0.00 0.00 0.00 0.00 3.55 4.04 -
P/NAPS 0.46 0.36 0.33 0.38 0.39 0.40 0.44 2.99%

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