[P&O] QoQ Cumulative Quarter Result on 30-Jun-2005 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005 [#3]
Profit Trend
QoQ- -56.16%
YoY- -65.66%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 130,935 64,214 264,216 190,976 121,841 55,792 228,700 -31.07%
PBT 5,161 4,368 3,649 -8,804 -5,219 -4,649 1,160 170.75%
Tax -1,929 -1,293 -3,962 -289 -604 -700 -2,318 -11.53%
NP 3,232 3,075 -313 -9,093 -5,823 -5,349 -1,158 -
-
NP to SH 3,232 3,075 -313 -9,093 -5,823 -5,349 -1,158 -
-
Tax Rate 37.38% 29.60% 108.58% - - - 199.83% -
Total Cost 127,703 61,139 264,529 200,069 127,664 61,141 229,858 -32.44%
-
Net Worth 216,843 220,375 221,186 212,414 224,931 228,788 236,911 -5.73%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 9,911 6,016 - - 7,967 -
Div Payout % - - 0.00% 0.00% - - 0.00% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 216,843 220,375 221,186 212,414 224,931 228,788 236,911 -5.73%
NOSH 103,258 102,500 104,333 103,481 105,108 105,920 106,238 -1.88%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.47% 4.79% -0.12% -4.76% -4.78% -9.59% -0.51% -
ROE 1.49% 1.40% -0.14% -4.28% -2.59% -2.34% -0.49% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 126.80 62.65 253.24 182.51 115.92 52.67 215.27 -29.75%
EPS 3.13 3.00 -0.30 -8.69 -5.54 -5.05 -1.09 -
DPS 0.00 0.00 9.50 5.75 0.00 0.00 7.50 -
NAPS 2.10 2.15 2.12 2.03 2.14 2.16 2.23 -3.92%
Adjusted Per Share Value based on latest NOSH - 103,481
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 44.21 21.68 89.22 64.49 41.14 18.84 77.23 -31.08%
EPS 1.09 1.04 -0.11 -3.07 -1.97 -1.81 -0.39 -
DPS 0.00 0.00 3.35 2.03 0.00 0.00 2.69 -
NAPS 0.7322 0.7442 0.7469 0.7173 0.7595 0.7726 0.80 -5.73%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.89 0.89 0.92 0.94 0.93 0.96 0.92 -
P/RPS 0.70 1.42 0.36 0.52 0.80 1.82 0.43 38.42%
P/EPS 28.43 29.67 -306.67 -10.82 -16.79 -19.01 -84.40 -
EY 3.52 3.37 -0.33 -9.24 -5.96 -5.26 -1.18 -
DY 0.00 0.00 10.33 6.12 0.00 0.00 8.15 -
P/NAPS 0.42 0.41 0.43 0.46 0.43 0.44 0.41 1.62%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 22/02/06 30/11/05 30/08/05 27/05/05 24/02/05 29/11/04 -
Price 0.88 0.90 0.90 0.92 0.90 0.94 0.86 -
P/RPS 0.69 1.44 0.36 0.50 0.78 1.78 0.40 43.88%
P/EPS 28.12 30.00 -300.00 -10.59 -16.25 -18.61 -78.90 -
EY 3.56 3.33 -0.33 -9.45 -6.16 -5.37 -1.27 -
DY 0.00 0.00 10.56 6.25 0.00 0.00 8.72 -
P/NAPS 0.42 0.42 0.42 0.45 0.42 0.44 0.39 5.06%

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