[P&O] QoQ Cumulative Quarter Result on 30-Sep-2004 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 78.9%
YoY- 46.83%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 190,976 121,841 55,792 228,700 168,886 111,321 54,459 130.99%
PBT -8,804 -5,219 -4,649 1,160 -6,908 6,159 970 -
Tax -289 -604 -700 -2,318 1,419 -2,262 -864 -51.84%
NP -9,093 -5,823 -5,349 -1,158 -5,489 3,897 106 -
-
NP to SH -9,093 -5,823 -5,349 -1,158 -5,489 3,897 106 -
-
Tax Rate - - - 199.83% - 36.73% 89.07% -
Total Cost 200,069 127,664 61,141 229,858 174,375 107,424 54,353 138.58%
-
Net Worth 212,414 224,931 228,788 236,911 232,512 249,996 223,563 -3.35%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 6,016 - - 7,967 3,981 - - -
Div Payout % 0.00% - - 0.00% 0.00% - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 212,414 224,931 228,788 236,911 232,512 249,996 223,563 -3.35%
NOSH 103,481 105,108 105,920 106,238 106,170 105,040 96,363 4.87%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -4.76% -4.78% -9.59% -0.51% -3.25% 3.50% 0.19% -
ROE -4.28% -2.59% -2.34% -0.49% -2.36% 1.56% 0.05% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 182.51 115.92 52.67 215.27 159.07 105.98 56.51 118.65%
EPS -8.69 -5.54 -5.05 -1.09 -5.17 3.71 0.11 -
DPS 5.75 0.00 0.00 7.50 3.75 0.00 0.00 -
NAPS 2.03 2.14 2.16 2.23 2.19 2.38 2.32 -8.52%
Adjusted Per Share Value based on latest NOSH - 106,412
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 64.49 41.14 18.84 77.23 57.03 37.59 18.39 130.99%
EPS -3.07 -1.97 -1.81 -0.39 -1.85 1.32 0.04 -
DPS 2.03 0.00 0.00 2.69 1.34 0.00 0.00 -
NAPS 0.7173 0.7595 0.7726 0.80 0.7851 0.8442 0.7549 -3.35%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.93 0.96 0.92 0.96 0.87 1.01 -
P/RPS 0.52 0.80 1.82 0.43 0.60 0.82 1.79 -56.16%
P/EPS -10.82 -16.79 -19.01 -84.40 -18.57 23.45 918.18 -
EY -9.24 -5.96 -5.26 -1.18 -5.39 4.26 0.11 -
DY 6.12 0.00 0.00 8.15 3.91 0.00 0.00 -
P/NAPS 0.46 0.43 0.44 0.41 0.44 0.37 0.44 3.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 24/02/05 29/11/04 30/08/04 31/05/04 20/02/04 -
Price 0.92 0.90 0.94 0.86 0.95 0.98 0.95 -
P/RPS 0.50 0.78 1.78 0.40 0.60 0.92 1.68 -55.45%
P/EPS -10.59 -16.25 -18.61 -78.90 -18.38 26.42 863.64 -
EY -9.45 -6.16 -5.37 -1.27 -5.44 3.79 0.12 -
DY 6.25 0.00 0.00 8.72 3.95 0.00 0.00 -
P/NAPS 0.45 0.42 0.44 0.39 0.43 0.41 0.41 6.40%

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