[P&O] QoQ Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 65.76%
YoY- 49.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 111,321 54,459 264,454 201,784 141,998 62,371 251,464 -41.88%
PBT 6,159 970 677 -2,640 -7,972 -1,252 -13,284 -
Tax -2,262 -864 -2,855 578 1,950 161 2,939 -
NP 3,897 106 -2,178 -2,062 -6,022 -1,091 -10,345 -
-
NP to SH 3,897 106 -2,178 -2,062 -6,022 -1,091 -10,345 -
-
Tax Rate 36.73% 89.07% 421.71% - - - - -
Total Cost 107,424 54,353 266,632 203,846 148,020 63,462 261,809 -44.75%
-
Net Worth 249,996 223,563 236,695 198,216 220,368 224,863 241,973 2.19%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - 7,458 3,716 - - 7,437 -
Div Payout % - - 0.00% 0.00% - - 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 249,996 223,563 236,695 198,216 220,368 224,863 241,973 2.19%
NOSH 105,040 96,363 99,452 99,108 99,264 99,058 99,169 3.90%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.50% 0.19% -0.82% -1.02% -4.24% -1.75% -4.11% -
ROE 1.56% 0.05% -0.92% -1.04% -2.73% -0.49% -4.28% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 105.98 56.51 265.91 203.60 143.05 62.96 253.57 -44.06%
EPS 3.71 0.11 -2.19 -2.08 -6.07 -1.10 -10.43 -
DPS 0.00 0.00 7.50 3.75 0.00 0.00 7.50 -
NAPS 2.38 2.32 2.38 2.00 2.22 2.27 2.44 -1.64%
Adjusted Per Share Value based on latest NOSH - 99,477
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 37.59 18.39 89.30 68.14 47.95 21.06 84.91 -41.88%
EPS 1.32 0.04 -0.74 -0.70 -2.03 -0.37 -3.49 -
DPS 0.00 0.00 2.52 1.26 0.00 0.00 2.51 -
NAPS 0.8442 0.7549 0.7993 0.6693 0.7441 0.7593 0.8171 2.19%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.87 1.01 1.14 0.84 0.70 0.80 0.94 -
P/RPS 0.82 1.79 0.43 0.41 0.49 1.27 0.37 69.90%
P/EPS 23.45 918.18 -52.05 -40.37 -11.54 -72.64 -9.01 -
EY 4.26 0.11 -1.92 -2.48 -8.67 -1.38 -11.10 -
DY 0.00 0.00 6.58 4.46 0.00 0.00 7.98 -
P/NAPS 0.37 0.44 0.48 0.42 0.32 0.35 0.39 -3.44%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 20/02/04 28/11/03 27/08/03 29/05/03 18/02/03 29/11/02 -
Price 0.98 0.95 1.10 1.35 0.76 0.74 0.88 -
P/RPS 0.92 1.68 0.41 0.66 0.53 1.18 0.35 90.35%
P/EPS 26.42 863.64 -50.23 -64.89 -12.53 -67.19 -8.44 -
EY 3.79 0.12 -1.99 -1.54 -7.98 -1.49 -11.85 -
DY 0.00 0.00 6.82 2.78 0.00 0.00 8.52 -
P/NAPS 0.41 0.41 0.46 0.68 0.34 0.33 0.36 9.04%

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