[P&O] QoQ Cumulative Quarter Result on 31-Dec-2005 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 1082.43%
YoY- 157.49%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 266,201 193,613 130,935 64,214 264,216 190,976 121,841 68.29%
PBT -7,434 9,000 5,161 4,368 3,649 -8,804 -5,219 26.56%
Tax -3,980 -2,219 -1,929 -1,293 -3,962 -289 -604 251.07%
NP -11,414 6,781 3,232 3,075 -313 -9,093 -5,823 56.56%
-
NP to SH -11,414 6,781 3,232 3,075 -313 -9,093 -5,823 56.56%
-
Tax Rate - 24.66% 37.38% 29.60% 108.58% - - -
Total Cost 277,615 186,832 127,703 61,139 264,529 200,069 127,664 67.76%
-
Net Worth 192,825 212,229 216,843 220,375 221,186 212,414 224,931 -9.74%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 9,589 3,882 - - 9,911 6,016 - -
Div Payout % 0.00% 57.25% - - 0.00% 0.00% - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 192,825 212,229 216,843 220,375 221,186 212,414 224,931 -9.74%
NOSH 104,209 103,526 103,258 102,500 104,333 103,481 105,108 -0.57%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -4.29% 3.50% 2.47% 4.79% -0.12% -4.76% -4.78% -
ROE -5.92% 3.20% 1.49% 1.40% -0.14% -4.28% -2.59% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 256.78 187.02 126.80 62.65 253.24 182.51 115.92 69.84%
EPS -11.01 6.55 3.13 3.00 -0.30 -8.69 -5.54 58.00%
DPS 9.25 3.75 0.00 0.00 9.50 5.75 0.00 -
NAPS 1.86 2.05 2.10 2.15 2.12 2.03 2.14 -8.91%
Adjusted Per Share Value based on latest NOSH - 102,500
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.89 65.38 44.21 21.68 89.22 64.49 41.14 68.30%
EPS -3.85 2.29 1.09 1.04 -0.11 -3.07 -1.97 56.24%
DPS 3.24 1.31 0.00 0.00 3.35 2.03 0.00 -
NAPS 0.6511 0.7167 0.7322 0.7442 0.7469 0.7173 0.7595 -9.74%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.82 0.83 0.89 0.89 0.92 0.94 0.93 -
P/RPS 0.32 0.44 0.70 1.42 0.36 0.52 0.80 -45.68%
P/EPS -7.45 12.67 28.43 29.67 -306.67 -10.82 -16.79 -41.79%
EY -13.43 7.89 3.52 3.37 -0.33 -9.24 -5.96 71.79%
DY 11.28 4.52 0.00 0.00 10.33 6.12 0.00 -
P/NAPS 0.44 0.40 0.42 0.41 0.43 0.46 0.43 1.54%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 05/12/06 30/08/06 29/05/06 22/02/06 30/11/05 30/08/05 27/05/05 -
Price 0.82 0.82 0.88 0.90 0.90 0.92 0.90 -
P/RPS 0.32 0.44 0.69 1.44 0.36 0.50 0.78 -44.75%
P/EPS -7.45 12.52 28.12 30.00 -300.00 -10.59 -16.25 -40.51%
EY -13.43 7.99 3.56 3.33 -0.33 -9.45 -6.16 68.05%
DY 11.28 4.57 0.00 0.00 10.56 6.25 0.00 -
P/NAPS 0.44 0.40 0.42 0.42 0.42 0.45 0.42 3.14%

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