[P&O] QoQ Quarter Result on 30-Jun-2004 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -347.59%
YoY- -337.02%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 66,049 55,792 59,814 57,565 56,862 54,459 62,670 3.55%
PBT -570 -4,649 8,068 -13,067 5,189 970 3,317 -
Tax 96 -700 -3,737 3,681 -1,398 -864 -3,433 -
NP -474 -5,349 4,331 -9,386 3,791 106 -116 155.37%
-
NP to SH -474 -5,349 4,331 -9,386 3,791 106 -116 155.37%
-
Tax Rate - - 46.32% - 26.94% 89.07% 103.50% -
Total Cost 66,523 61,141 55,483 66,951 53,071 54,353 62,786 3.92%
-
Net Worth 225,413 228,788 237,300 236,812 260,016 223,563 230,066 -1.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - 3,990 4,055 - - 3,625 -
Div Payout % - - 92.14% 0.00% - - 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 225,413 228,788 237,300 236,812 260,016 223,563 230,066 -1.35%
NOSH 105,333 105,920 106,412 108,133 109,250 96,363 96,666 5.88%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -0.72% -9.59% 7.24% -16.31% 6.67% 0.19% -0.19% -
ROE -0.21% -2.34% 1.83% -3.96% 1.46% 0.05% -0.05% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 62.70 52.67 56.21 53.24 52.05 56.51 64.83 -2.20%
EPS -0.45 -5.05 4.07 -8.68 3.47 0.11 -0.12 141.17%
DPS 0.00 0.00 3.75 3.75 0.00 0.00 3.75 -
NAPS 2.14 2.16 2.23 2.19 2.38 2.32 2.38 -6.83%
Adjusted Per Share Value based on latest NOSH - 108,133
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.30 18.84 20.20 19.44 19.20 18.39 21.16 3.55%
EPS -0.16 -1.81 1.46 -3.17 1.28 0.04 -0.04 151.77%
DPS 0.00 0.00 1.35 1.37 0.00 0.00 1.22 -
NAPS 0.7612 0.7726 0.8013 0.7997 0.878 0.7549 0.7769 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 0.96 0.92 0.96 0.87 1.01 1.14 -
P/RPS 1.48 1.82 1.64 1.80 1.67 1.79 1.76 -10.89%
P/EPS -206.67 -19.01 22.60 -11.06 25.07 918.18 -950.00 -63.79%
EY -0.48 -5.26 4.42 -9.04 3.99 0.11 -0.11 166.79%
DY 0.00 0.00 4.08 3.91 0.00 0.00 3.29 -
P/NAPS 0.43 0.44 0.41 0.44 0.37 0.44 0.48 -7.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 29/11/04 30/08/04 31/05/04 20/02/04 28/11/03 -
Price 0.90 0.94 0.86 0.95 0.98 0.95 1.10 -
P/RPS 1.44 1.78 1.53 1.78 1.88 1.68 1.70 -10.46%
P/EPS -200.00 -18.61 21.13 -10.94 28.24 863.64 -916.67 -63.72%
EY -0.50 -5.37 4.73 -9.14 3.54 0.12 -0.11 174.14%
DY 0.00 0.00 4.36 3.95 0.00 0.00 3.41 -
P/NAPS 0.42 0.44 0.39 0.43 0.41 0.41 0.46 -5.87%

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