[P&O] QoQ Quarter Result on 30-Jun-2006 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 2160.51%
YoY- 208.53%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 63,585 57,305 72,588 62,678 66,721 64,214 73,240 -9.00%
PBT -392 16,389 -16,434 3,839 793 4,368 12,453 -
Tax 1,731 -5,252 -1,761 -290 -636 -1,293 -3,673 -
NP 1,339 11,137 -18,195 3,549 157 3,075 8,780 -71.48%
-
NP to SH 1,339 11,137 -18,195 3,549 157 3,075 8,780 -71.48%
-
Tax Rate - 32.05% - 7.55% 80.20% 29.60% 29.49% -
Total Cost 62,246 46,168 90,783 59,129 66,564 61,139 64,460 -2.30%
-
Net Worth 199,268 200,713 193,829 212,732 219,799 220,375 220,018 -6.39%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,953 - 5,731 3,891 - - 3,891 1.06%
Div Payout % 295.28% - 0.00% 109.65% - - 44.33% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 199,268 200,713 193,829 212,732 219,799 220,375 220,018 -6.39%
NOSH 105,433 102,929 104,209 103,771 104,666 102,500 103,782 1.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.11% 19.43% -25.07% 5.66% 0.24% 4.79% 11.99% -
ROE 0.67% 5.55% -9.39% 1.67% 0.07% 1.40% 3.99% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 60.31 55.67 69.66 60.40 63.75 62.65 70.57 -9.95%
EPS 1.27 10.82 -17.46 3.42 0.15 3.00 8.46 -71.78%
DPS 3.75 0.00 5.50 3.75 0.00 0.00 3.75 0.00%
NAPS 1.89 1.95 1.86 2.05 2.10 2.15 2.12 -7.37%
Adjusted Per Share Value based on latest NOSH - 103,771
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 21.47 19.35 24.51 21.17 22.53 21.68 24.73 -9.00%
EPS 0.45 3.76 -6.14 1.20 0.05 1.04 2.96 -71.54%
DPS 1.34 0.00 1.94 1.31 0.00 0.00 1.31 1.52%
NAPS 0.6729 0.6778 0.6545 0.7184 0.7422 0.7442 0.743 -6.39%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.83 0.80 0.82 0.83 0.89 0.89 0.92 -
P/RPS 1.38 1.44 1.18 1.37 1.40 1.42 1.30 4.06%
P/EPS 65.35 7.39 -4.70 24.27 593.33 29.67 10.87 230.99%
EY 1.53 13.53 -21.29 4.12 0.17 3.37 9.20 -69.79%
DY 4.52 0.00 6.71 4.52 0.00 0.00 4.08 7.07%
P/NAPS 0.44 0.41 0.44 0.40 0.42 0.41 0.43 1.54%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 30/11/05 -
Price 0.80 0.83 0.82 0.82 0.88 0.90 0.90 -
P/RPS 1.33 1.49 1.18 1.36 1.38 1.44 1.28 2.58%
P/EPS 62.99 7.67 -4.70 23.98 586.67 30.00 10.64 227.61%
EY 1.59 13.04 -21.29 4.17 0.17 3.33 9.40 -69.44%
DY 4.69 0.00 6.71 4.57 0.00 0.00 4.17 8.15%
P/NAPS 0.42 0.43 0.44 0.40 0.42 0.42 0.42 0.00%

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