[P&O] QoQ Cumulative Quarter Result on 30-Sep-2009 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
26-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -23.58%
YoY- 145.83%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 360,049 250,348 115,514 392,494 286,663 197,031 85,394 161.67%
PBT 15,379 -16 -27,495 25,581 26,061 -8,528 -20,771 -
Tax -5,724 -1,401 6,143 -10,634 -6,501 2,391 5,630 -
NP 9,655 -1,417 -21,352 14,947 19,560 -6,137 -15,141 -
-
NP to SH 9,655 -1,417 -21,352 14,947 19,560 -6,137 -15,141 -
-
Tax Rate 37.22% - - 41.57% 24.95% - - -
Total Cost 350,394 251,765 136,866 377,547 267,103 203,168 100,535 130.40%
-
Net Worth 157,632 144,945 166,312 160,298 167,052 140,485 138,818 8.86%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 157,632 144,945 166,312 160,298 167,052 140,485 138,818 8.86%
NOSH 218,934 108,167 127,932 106,157 105,729 105,628 105,968 62.43%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.68% -0.57% -18.48% 3.81% 6.82% -3.11% -17.73% -
ROE 6.12% -0.98% -12.84% 9.32% 11.71% -4.37% -10.91% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 164.46 231.44 90.29 369.73 271.13 186.53 80.58 61.11%
EPS 4.41 -1.31 -16.69 14.08 18.50 -5.81 -14.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.72 1.34 1.30 1.51 1.58 1.33 1.31 -32.97%
Adjusted Per Share Value based on latest NOSH - 107,529
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 121.58 84.54 39.01 132.54 96.80 66.53 28.84 161.65%
EPS 3.26 -0.48 -7.21 5.05 6.61 -2.07 -5.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5323 0.4895 0.5616 0.5413 0.5641 0.4744 0.4688 8.86%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.62 0.63 0.55 0.54 0.51 0.50 0.50 -
P/RPS 0.38 0.27 0.61 0.15 0.19 0.27 0.62 -27.91%
P/EPS 14.06 -48.09 -3.30 3.84 2.76 -8.61 -3.50 -
EY 7.11 -2.08 -30.35 26.07 36.27 -11.62 -28.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.47 0.42 0.36 0.32 0.38 0.38 72.63%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 -
Price 1.23 0.61 0.60 0.54 0.52 0.50 0.51 -
P/RPS 0.75 0.26 0.66 0.15 0.19 0.27 0.63 12.36%
P/EPS 27.89 -46.56 -3.59 3.84 2.81 -8.61 -3.57 -
EY 3.59 -2.15 -27.82 26.07 35.58 -11.62 -28.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 0.46 0.46 0.36 0.33 0.38 0.39 168.61%

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