[P&O] QoQ Cumulative Quarter Result on 30-Jun-2009 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 418.72%
YoY- 176.67%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 250,348 115,514 392,494 286,663 197,031 85,394 337,212 -18.02%
PBT -16 -27,495 25,581 26,061 -8,528 -20,771 -37,164 -99.43%
Tax -1,401 6,143 -10,634 -6,501 2,391 5,630 4,547 -
NP -1,417 -21,352 14,947 19,560 -6,137 -15,141 -32,617 -87.66%
-
NP to SH -1,417 -21,352 14,947 19,560 -6,137 -15,141 -32,617 -87.66%
-
Tax Rate - - 41.57% 24.95% - - - -
Total Cost 251,765 136,866 377,547 267,103 203,168 100,535 369,829 -22.63%
-
Net Worth 144,945 166,312 160,298 167,052 140,485 138,818 141,905 1.42%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - 2,005 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 144,945 166,312 160,298 167,052 140,485 138,818 141,905 1.42%
NOSH 108,167 127,932 106,157 105,729 105,628 105,968 106,696 0.91%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -0.57% -18.48% 3.81% 6.82% -3.11% -17.73% -9.67% -
ROE -0.98% -12.84% 9.32% 11.71% -4.37% -10.91% -22.98% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 231.44 90.29 369.73 271.13 186.53 80.58 316.05 -18.77%
EPS -1.31 -16.69 14.08 18.50 -5.81 -14.28 -30.57 -87.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.88 -
NAPS 1.34 1.30 1.51 1.58 1.33 1.31 1.33 0.50%
Adjusted Per Share Value based on latest NOSH - 105,836
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 84.54 39.01 132.54 96.80 66.53 28.84 113.87 -18.02%
EPS -0.48 -7.21 5.05 6.61 -2.07 -5.11 -11.01 -87.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.4895 0.5616 0.5413 0.5641 0.4744 0.4688 0.4792 1.42%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.63 0.55 0.54 0.51 0.50 0.50 0.57 -
P/RPS 0.27 0.61 0.15 0.19 0.27 0.62 0.18 31.06%
P/EPS -48.09 -3.30 3.84 2.76 -8.61 -3.50 -1.86 776.10%
EY -2.08 -30.35 26.07 36.27 -11.62 -28.58 -53.63 -88.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.30 -
P/NAPS 0.47 0.42 0.36 0.32 0.38 0.38 0.43 6.11%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 27/11/08 -
Price 0.61 0.60 0.54 0.52 0.50 0.51 0.53 -
P/RPS 0.26 0.66 0.15 0.19 0.27 0.63 0.17 32.77%
P/EPS -46.56 -3.59 3.84 2.81 -8.61 -3.57 -1.73 799.87%
EY -2.15 -27.82 26.07 35.58 -11.62 -28.02 -57.68 -88.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.55 -
P/NAPS 0.46 0.46 0.36 0.33 0.38 0.39 0.40 9.77%

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