[P&O] QoQ Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
05-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- -268.32%
YoY- -3546.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 183,324 120,890 57,305 266,201 193,613 130,935 64,214 101.63%
PBT 27,785 15,997 16,389 -7,434 9,000 5,161 4,368 244.47%
Tax -7,420 -3,521 -5,252 -3,980 -2,219 -1,929 -1,293 221.55%
NP 20,365 12,476 11,137 -11,414 6,781 3,232 3,075 253.88%
-
NP to SH 20,365 12,476 11,137 -11,414 6,781 3,232 3,075 253.88%
-
Tax Rate 26.71% 22.01% 32.05% - 24.66% 37.38% 29.60% -
Total Cost 162,959 108,414 46,168 277,615 186,832 127,703 61,139 92.58%
-
Net Worth 196,541 196,825 200,713 192,825 212,229 216,843 220,375 -7.36%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 7,840 3,905 - 9,589 3,882 - - -
Div Payout % 38.50% 31.30% - 0.00% 57.25% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 196,541 196,825 200,713 192,825 212,229 216,843 220,375 -7.36%
NOSH 104,543 104,140 102,929 104,209 103,526 103,258 102,500 1.32%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 11.11% 10.32% 19.43% -4.29% 3.50% 2.47% 4.79% -
ROE 10.36% 6.34% 5.55% -5.92% 3.20% 1.49% 1.40% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 175.36 116.08 55.67 256.78 187.02 126.80 62.65 98.98%
EPS 19.48 11.98 10.82 -11.01 6.55 3.13 3.00 249.24%
DPS 7.50 3.75 0.00 9.25 3.75 0.00 0.00 -
NAPS 1.88 1.89 1.95 1.86 2.05 2.10 2.15 -8.58%
Adjusted Per Share Value based on latest NOSH - 104,209
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 61.90 40.82 19.35 89.89 65.38 44.21 21.68 101.64%
EPS 6.88 4.21 3.76 -3.85 2.29 1.09 1.04 253.62%
DPS 2.65 1.32 0.00 3.24 1.31 0.00 0.00 -
NAPS 0.6637 0.6646 0.6778 0.6511 0.7167 0.7322 0.7442 -7.36%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.79 0.83 0.80 0.82 0.83 0.89 0.89 -
P/RPS 0.45 0.72 1.44 0.32 0.44 0.70 1.42 -53.61%
P/EPS 4.06 6.93 7.39 -7.45 12.67 28.43 29.67 -73.54%
EY 24.66 14.43 13.53 -13.43 7.89 3.52 3.37 278.29%
DY 9.49 4.52 0.00 11.28 4.52 0.00 0.00 -
P/NAPS 0.42 0.44 0.41 0.44 0.40 0.42 0.41 1.62%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 -
Price 0.68 0.80 0.83 0.82 0.82 0.88 0.90 -
P/RPS 0.39 0.69 1.49 0.32 0.44 0.69 1.44 -58.23%
P/EPS 3.49 6.68 7.67 -7.45 12.52 28.12 30.00 -76.26%
EY 28.65 14.97 13.04 -13.43 7.99 3.56 3.33 321.53%
DY 11.03 4.69 0.00 11.28 4.57 0.00 0.00 -
P/NAPS 0.36 0.42 0.43 0.44 0.40 0.42 0.42 -9.79%

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