[P&O] QoQ Quarter Result on 30-Sep-2002 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- 28.01%
YoY- -138.5%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 59,786 79,627 62,371 75,602 59,319 58,644 58,362 1.62%
PBT 5,332 -6,720 -1,252 -12,746 -11,405 7,327 3,540 31.49%
Tax -1,372 1,789 161 5,915 11,405 -3,245 -2,177 -26.55%
NP 3,960 -4,931 -1,091 -6,831 0 4,082 1,363 104.00%
-
NP to SH 3,960 -4,931 -1,091 -6,831 -9,489 4,082 1,363 104.00%
-
Tax Rate 25.73% - - - - 44.29% 61.50% -
Total Cost 55,826 84,558 63,462 82,433 59,319 54,562 56,999 -1.38%
-
Net Worth 198,954 220,509 224,863 229,150 236,232 247,694 244,743 -12.93%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,730 - - 3,719 3,722 - - -
Div Payout % 94.20% - - 0.00% 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 198,954 220,509 224,863 229,150 236,232 247,694 244,743 -12.93%
NOSH 99,477 99,328 99,058 99,199 99,257 99,077 99,489 -0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 6.62% -6.19% -1.75% -9.04% 0.00% 6.96% 2.34% -
ROE 1.99% -2.24% -0.49% -2.98% -4.02% 1.65% 0.56% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 60.10 80.17 62.96 76.21 59.76 59.19 58.66 1.63%
EPS 3.99 -4.97 -1.10 -6.89 -9.56 4.12 1.37 104.33%
DPS 3.75 0.00 0.00 3.75 3.75 0.00 0.00 -
NAPS 2.00 2.22 2.27 2.31 2.38 2.50 2.46 -12.92%
Adjusted Per Share Value based on latest NOSH - 99,199
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.19 26.89 21.06 25.53 20.03 19.80 19.71 1.62%
EPS 1.34 -1.67 -0.37 -2.31 -3.20 1.38 0.46 104.36%
DPS 1.26 0.00 0.00 1.26 1.26 0.00 0.00 -
NAPS 0.6718 0.7446 0.7593 0.7738 0.7977 0.8364 0.8264 -12.93%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.84 0.70 0.80 0.94 1.13 1.25 1.11 -
P/RPS 1.40 0.87 1.27 1.23 1.89 2.11 1.89 -18.17%
P/EPS 21.10 -14.10 -72.64 -13.65 -11.82 30.34 81.02 -59.31%
EY 4.74 -7.09 -1.38 -7.33 -8.46 3.30 1.23 146.40%
DY 4.46 0.00 0.00 3.99 3.32 0.00 0.00 -
P/NAPS 0.42 0.32 0.35 0.41 0.47 0.50 0.45 -4.50%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 18/02/03 29/11/02 30/08/02 24/05/02 28/02/02 -
Price 1.35 0.76 0.74 0.88 1.10 1.21 1.21 -
P/RPS 2.25 0.95 1.18 1.15 1.84 2.04 2.06 6.07%
P/EPS 33.91 -15.31 -67.19 -12.78 -11.51 29.37 88.32 -47.26%
EY 2.95 -6.53 -1.49 -7.83 -8.69 3.40 1.13 89.92%
DY 2.78 0.00 0.00 4.26 3.41 0.00 0.00 -
P/NAPS 0.68 0.34 0.33 0.38 0.46 0.48 0.49 24.49%

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