[P&O] QoQ Cumulative Quarter Result on 30-Jun-2006 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 109.81%
YoY- 174.57%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 120,890 57,305 266,201 193,613 130,935 64,214 264,216 -40.65%
PBT 15,997 16,389 -7,434 9,000 5,161 4,368 3,649 168.10%
Tax -3,521 -5,252 -3,980 -2,219 -1,929 -1,293 -3,962 -7.57%
NP 12,476 11,137 -11,414 6,781 3,232 3,075 -313 -
-
NP to SH 12,476 11,137 -11,414 6,781 3,232 3,075 -313 -
-
Tax Rate 22.01% 32.05% - 24.66% 37.38% 29.60% 108.58% -
Total Cost 108,414 46,168 277,615 186,832 127,703 61,139 264,529 -44.85%
-
Net Worth 196,825 200,713 192,825 212,229 216,843 220,375 221,186 -7.49%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,905 - 9,589 3,882 - - 9,911 -46.28%
Div Payout % 31.30% - 0.00% 57.25% - - 0.00% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 196,825 200,713 192,825 212,229 216,843 220,375 221,186 -7.49%
NOSH 104,140 102,929 104,209 103,526 103,258 102,500 104,333 -0.12%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.32% 19.43% -4.29% 3.50% 2.47% 4.79% -0.12% -
ROE 6.34% 5.55% -5.92% 3.20% 1.49% 1.40% -0.14% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 116.08 55.67 256.78 187.02 126.80 62.65 253.24 -40.57%
EPS 11.98 10.82 -11.01 6.55 3.13 3.00 -0.30 -
DPS 3.75 0.00 9.25 3.75 0.00 0.00 9.50 -46.21%
NAPS 1.89 1.95 1.86 2.05 2.10 2.15 2.12 -7.37%
Adjusted Per Share Value based on latest NOSH - 103,771
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 40.82 19.35 89.89 65.38 44.21 21.68 89.22 -40.65%
EPS 4.21 3.76 -3.85 2.29 1.09 1.04 -0.11 -
DPS 1.32 0.00 3.24 1.31 0.00 0.00 3.35 -46.28%
NAPS 0.6646 0.6778 0.6511 0.7167 0.7322 0.7442 0.7469 -7.49%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.83 0.80 0.82 0.83 0.89 0.89 0.92 -
P/RPS 0.72 1.44 0.32 0.44 0.70 1.42 0.36 58.80%
P/EPS 6.93 7.39 -7.45 12.67 28.43 29.67 -306.67 -
EY 14.43 13.53 -13.43 7.89 3.52 3.37 -0.33 -
DY 4.52 0.00 11.28 4.52 0.00 0.00 10.33 -42.39%
P/NAPS 0.44 0.41 0.44 0.40 0.42 0.41 0.43 1.54%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 30/11/05 -
Price 0.80 0.83 0.82 0.82 0.88 0.90 0.90 -
P/RPS 0.69 1.49 0.32 0.44 0.69 1.44 0.36 54.36%
P/EPS 6.68 7.67 -7.45 12.52 28.12 30.00 -300.00 -
EY 14.97 13.04 -13.43 7.99 3.56 3.33 -0.33 -
DY 4.69 0.00 11.28 4.57 0.00 0.00 10.56 -41.81%
P/NAPS 0.42 0.43 0.44 0.40 0.42 0.42 0.42 0.00%

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