[P&O] QoQ Cumulative Quarter Result on 31-Mar-2006 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- 5.11%
YoY- 155.5%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 57,305 266,201 193,613 130,935 64,214 264,216 190,976 -55.08%
PBT 16,389 -7,434 9,000 5,161 4,368 3,649 -8,804 -
Tax -5,252 -3,980 -2,219 -1,929 -1,293 -3,962 -289 587.58%
NP 11,137 -11,414 6,781 3,232 3,075 -313 -9,093 -
-
NP to SH 11,137 -11,414 6,781 3,232 3,075 -313 -9,093 -
-
Tax Rate 32.05% - 24.66% 37.38% 29.60% 108.58% - -
Total Cost 46,168 277,615 186,832 127,703 61,139 264,529 200,069 -62.27%
-
Net Worth 200,713 192,825 212,229 216,843 220,375 221,186 212,414 -3.69%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 9,589 3,882 - - 9,911 6,016 -
Div Payout % - 0.00% 57.25% - - 0.00% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 200,713 192,825 212,229 216,843 220,375 221,186 212,414 -3.69%
NOSH 102,929 104,209 103,526 103,258 102,500 104,333 103,481 -0.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.43% -4.29% 3.50% 2.47% 4.79% -0.12% -4.76% -
ROE 5.55% -5.92% 3.20% 1.49% 1.40% -0.14% -4.28% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.67 256.78 187.02 126.80 62.65 253.24 182.51 -54.58%
EPS 10.82 -11.01 6.55 3.13 3.00 -0.30 -8.69 -
DPS 0.00 9.25 3.75 0.00 0.00 9.50 5.75 -
NAPS 1.95 1.86 2.05 2.10 2.15 2.12 2.03 -2.63%
Adjusted Per Share Value based on latest NOSH - 104,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.35 89.89 65.38 44.21 21.68 89.22 64.49 -55.08%
EPS 3.76 -3.85 2.29 1.09 1.04 -0.11 -3.07 -
DPS 0.00 3.24 1.31 0.00 0.00 3.35 2.03 -
NAPS 0.6778 0.6511 0.7167 0.7322 0.7442 0.7469 0.7173 -3.69%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.80 0.82 0.83 0.89 0.89 0.92 0.94 -
P/RPS 1.44 0.32 0.44 0.70 1.42 0.36 0.52 96.83%
P/EPS 7.39 -7.45 12.67 28.43 29.67 -306.67 -10.82 -
EY 13.53 -13.43 7.89 3.52 3.37 -0.33 -9.24 -
DY 0.00 11.28 4.52 0.00 0.00 10.33 6.12 -
P/NAPS 0.41 0.44 0.40 0.42 0.41 0.43 0.46 -7.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 30/11/05 30/08/05 -
Price 0.83 0.82 0.82 0.88 0.90 0.90 0.92 -
P/RPS 1.49 0.32 0.44 0.69 1.44 0.36 0.50 106.67%
P/EPS 7.67 -7.45 12.52 28.12 30.00 -300.00 -10.59 -
EY 13.04 -13.43 7.99 3.56 3.33 -0.33 -9.45 -
DY 0.00 11.28 4.57 0.00 0.00 10.56 6.25 -
P/NAPS 0.43 0.44 0.40 0.42 0.42 0.42 0.45 -2.97%

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