[P&O] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 12.02%
YoY- 286.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 63,082 256,872 183,324 120,890 57,305 266,201 193,613 -52.55%
PBT -2,353 10,791 27,785 15,997 16,389 -7,434 9,000 -
Tax -576 -7,555 -7,420 -3,521 -5,252 -3,980 -2,219 -59.20%
NP -2,929 3,236 20,365 12,476 11,137 -11,414 6,781 -
-
NP to SH -2,929 3,236 20,365 12,476 11,137 -11,414 6,781 -
-
Tax Rate - 70.01% 26.71% 22.01% 32.05% - 24.66% -
Total Cost 66,011 253,636 162,959 108,414 46,168 277,615 186,832 -49.92%
-
Net Worth 177,643 181,174 196,541 196,825 200,713 192,825 212,229 -11.15%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 11,781 7,840 3,905 - 9,589 3,882 -
Div Payout % - 364.08% 38.50% 31.30% - 0.00% 57.25% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,643 181,174 196,541 196,825 200,713 192,825 212,229 -11.15%
NOSH 105,740 104,724 104,543 104,140 102,929 104,209 103,526 1.41%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -4.64% 1.26% 11.11% 10.32% 19.43% -4.29% 3.50% -
ROE -1.65% 1.79% 10.36% 6.34% 5.55% -5.92% 3.20% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 59.66 245.28 175.36 116.08 55.67 256.78 187.02 -53.21%
EPS -2.77 3.09 19.48 11.98 10.82 -11.01 6.55 -
DPS 0.00 11.25 7.50 3.75 0.00 9.25 3.75 -
NAPS 1.68 1.73 1.88 1.89 1.95 1.86 2.05 -12.39%
Adjusted Per Share Value based on latest NOSH - 105,433
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 21.30 86.74 61.90 40.82 19.35 89.89 65.38 -52.55%
EPS -0.99 1.09 6.88 4.21 3.76 -3.85 2.29 -
DPS 0.00 3.98 2.65 1.32 0.00 3.24 1.31 -
NAPS 0.5999 0.6118 0.6637 0.6646 0.6778 0.6511 0.7167 -11.15%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.75 0.71 0.79 0.83 0.80 0.82 0.83 -
P/RPS 1.26 0.29 0.45 0.72 1.44 0.32 0.44 101.27%
P/EPS -27.08 22.98 4.06 6.93 7.39 -7.45 12.67 -
EY -3.69 4.35 24.66 14.43 13.53 -13.43 7.89 -
DY 0.00 15.85 9.49 4.52 0.00 11.28 4.52 -
P/NAPS 0.45 0.41 0.42 0.44 0.41 0.44 0.40 8.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 29/11/07 27/08/07 28/05/07 28/02/07 05/12/06 30/08/06 -
Price 0.73 0.72 0.68 0.80 0.83 0.82 0.82 -
P/RPS 1.22 0.29 0.39 0.69 1.49 0.32 0.44 96.99%
P/EPS -26.35 23.30 3.49 6.68 7.67 -7.45 12.52 -
EY -3.79 4.29 28.65 14.97 13.04 -13.43 7.99 -
DY 0.00 15.62 11.03 4.69 0.00 11.28 4.57 -
P/NAPS 0.43 0.42 0.36 0.42 0.43 0.44 0.40 4.92%

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