[P&O] QoQ Cumulative Quarter Result on 31-Dec-2003 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 104.87%
YoY- 109.72%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 228,700 168,886 111,321 54,459 264,454 201,784 141,998 37.28%
PBT 1,160 -6,908 6,159 970 677 -2,640 -7,972 -
Tax -2,318 1,419 -2,262 -864 -2,855 578 1,950 -
NP -1,158 -5,489 3,897 106 -2,178 -2,062 -6,022 -66.58%
-
NP to SH -1,158 -5,489 3,897 106 -2,178 -2,062 -6,022 -66.58%
-
Tax Rate 199.83% - 36.73% 89.07% 421.71% - - -
Total Cost 229,858 174,375 107,424 54,353 266,632 203,846 148,020 33.99%
-
Net Worth 236,911 232,512 249,996 223,563 236,695 198,216 220,368 4.93%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 7,967 3,981 - - 7,458 3,716 - -
Div Payout % 0.00% 0.00% - - 0.00% 0.00% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 236,911 232,512 249,996 223,563 236,695 198,216 220,368 4.93%
NOSH 106,238 106,170 105,040 96,363 99,452 99,108 99,264 4.61%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.51% -3.25% 3.50% 0.19% -0.82% -1.02% -4.24% -
ROE -0.49% -2.36% 1.56% 0.05% -0.92% -1.04% -2.73% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 215.27 159.07 105.98 56.51 265.91 203.60 143.05 31.22%
EPS -1.09 -5.17 3.71 0.11 -2.19 -2.08 -6.07 -68.07%
DPS 7.50 3.75 0.00 0.00 7.50 3.75 0.00 -
NAPS 2.23 2.19 2.38 2.32 2.38 2.00 2.22 0.29%
Adjusted Per Share Value based on latest NOSH - 96,363
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 77.23 57.03 37.59 18.39 89.30 68.14 47.95 37.28%
EPS -0.39 -1.85 1.32 0.04 -0.74 -0.70 -2.03 -66.60%
DPS 2.69 1.34 0.00 0.00 2.52 1.26 0.00 -
NAPS 0.80 0.7851 0.8442 0.7549 0.7993 0.6693 0.7441 4.93%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.92 0.96 0.87 1.01 1.14 0.84 0.70 -
P/RPS 0.43 0.60 0.82 1.79 0.43 0.41 0.49 -8.31%
P/EPS -84.40 -18.57 23.45 918.18 -52.05 -40.37 -11.54 275.41%
EY -1.18 -5.39 4.26 0.11 -1.92 -2.48 -8.67 -73.44%
DY 8.15 3.91 0.00 0.00 6.58 4.46 0.00 -
P/NAPS 0.41 0.44 0.37 0.44 0.48 0.42 0.32 17.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 31/05/04 20/02/04 28/11/03 27/08/03 29/05/03 -
Price 0.86 0.95 0.98 0.95 1.10 1.35 0.76 -
P/RPS 0.40 0.60 0.92 1.68 0.41 0.66 0.53 -17.06%
P/EPS -78.90 -18.38 26.42 863.64 -50.23 -64.89 -12.53 239.85%
EY -1.27 -5.44 3.79 0.12 -1.99 -1.54 -7.98 -70.53%
DY 8.72 3.95 0.00 0.00 6.82 2.78 0.00 -
P/NAPS 0.39 0.43 0.41 0.41 0.46 0.68 0.34 9.55%

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