[P&O] QoQ Quarter Result on 30-Sep-2003 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
QoQ- -102.93%
YoY- 98.3%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 57,565 56,862 54,459 62,670 59,786 79,627 62,371 -5.20%
PBT -13,067 5,189 970 3,317 5,332 -6,720 -1,252 378.26%
Tax 3,681 -1,398 -864 -3,433 -1,372 1,789 161 707.08%
NP -9,386 3,791 106 -116 3,960 -4,931 -1,091 320.41%
-
NP to SH -9,386 3,791 106 -116 3,960 -4,931 -1,091 320.41%
-
Tax Rate - 26.94% 89.07% 103.50% 25.73% - - -
Total Cost 66,951 53,071 54,353 62,786 55,826 84,558 63,462 3.63%
-
Net Worth 236,812 260,016 223,563 230,066 198,954 220,509 224,863 3.51%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,055 - - 3,625 3,730 - - -
Div Payout % 0.00% - - 0.00% 94.20% - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 236,812 260,016 223,563 230,066 198,954 220,509 224,863 3.51%
NOSH 108,133 109,250 96,363 96,666 99,477 99,328 99,058 6.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -16.31% 6.67% 0.19% -0.19% 6.62% -6.19% -1.75% -
ROE -3.96% 1.46% 0.05% -0.05% 1.99% -2.24% -0.49% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 53.24 52.05 56.51 64.83 60.10 80.17 62.96 -10.58%
EPS -8.68 3.47 0.11 -0.12 3.99 -4.97 -1.10 296.85%
DPS 3.75 0.00 0.00 3.75 3.75 0.00 0.00 -
NAPS 2.19 2.38 2.32 2.38 2.00 2.22 2.27 -2.36%
Adjusted Per Share Value based on latest NOSH - 96,666
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 19.44 19.20 18.39 21.16 20.19 26.89 21.06 -5.20%
EPS -3.17 1.28 0.04 -0.04 1.34 -1.67 -0.37 319.25%
DPS 1.37 0.00 0.00 1.22 1.26 0.00 0.00 -
NAPS 0.7997 0.878 0.7549 0.7769 0.6718 0.7446 0.7593 3.51%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.96 0.87 1.01 1.14 0.84 0.70 0.80 -
P/RPS 1.80 1.67 1.79 1.76 1.40 0.87 1.27 26.20%
P/EPS -11.06 25.07 918.18 -950.00 21.10 -14.10 -72.64 -71.51%
EY -9.04 3.99 0.11 -0.11 4.74 -7.09 -1.38 250.50%
DY 3.91 0.00 0.00 3.29 4.46 0.00 0.00 -
P/NAPS 0.44 0.37 0.44 0.48 0.42 0.32 0.35 16.49%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 20/02/04 28/11/03 27/08/03 29/05/03 18/02/03 -
Price 0.95 0.98 0.95 1.10 1.35 0.76 0.74 -
P/RPS 1.78 1.88 1.68 1.70 2.25 0.95 1.18 31.56%
P/EPS -10.94 28.24 863.64 -916.67 33.91 -15.31 -67.19 -70.21%
EY -9.14 3.54 0.12 -0.11 2.95 -6.53 -1.49 235.46%
DY 3.95 0.00 0.00 3.41 2.78 0.00 0.00 -
P/NAPS 0.43 0.41 0.41 0.46 0.68 0.34 0.33 19.31%

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