[P&O] QoQ Quarter Result on 30-Sep-2005 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 368.5%
YoY- 102.72%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 62,678 66,721 64,214 73,240 69,135 66,049 55,792 8.09%
PBT 3,839 793 4,368 12,453 -3,585 -570 -4,649 -
Tax -290 -636 -1,293 -3,673 315 96 -700 -44.51%
NP 3,549 157 3,075 8,780 -3,270 -474 -5,349 -
-
NP to SH 3,549 157 3,075 8,780 -3,270 -474 -5,349 -
-
Tax Rate 7.55% 80.20% 29.60% 29.49% - - - -
Total Cost 59,129 66,564 61,139 64,460 72,405 66,523 61,141 -2.21%
-
Net Worth 212,732 219,799 220,375 220,018 210,066 225,413 228,788 -4.74%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 3,891 - - 3,891 3,880 - - -
Div Payout % 109.65% - - 44.33% 0.00% - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 212,732 219,799 220,375 220,018 210,066 225,413 228,788 -4.74%
NOSH 103,771 104,666 102,500 103,782 103,481 105,333 105,920 -1.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 5.66% 0.24% 4.79% 11.99% -4.73% -0.72% -9.59% -
ROE 1.67% 0.07% 1.40% 3.99% -1.56% -0.21% -2.34% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 60.40 63.75 62.65 70.57 66.81 62.70 52.67 9.58%
EPS 3.42 0.15 3.00 8.46 -3.16 -0.45 -5.05 -
DPS 3.75 0.00 0.00 3.75 3.75 0.00 0.00 -
NAPS 2.05 2.10 2.15 2.12 2.03 2.14 2.16 -3.43%
Adjusted Per Share Value based on latest NOSH - 103,782
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 21.17 22.53 21.68 24.73 23.35 22.30 18.84 8.10%
EPS 1.20 0.05 1.04 2.96 -1.10 -0.16 -1.81 -
DPS 1.31 0.00 0.00 1.31 1.31 0.00 0.00 -
NAPS 0.7184 0.7422 0.7442 0.743 0.7094 0.7612 0.7726 -4.74%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.83 0.89 0.89 0.92 0.94 0.93 0.96 -
P/RPS 1.37 1.40 1.42 1.30 1.41 1.48 1.82 -17.29%
P/EPS 24.27 593.33 29.67 10.87 -29.75 -206.67 -19.01 -
EY 4.12 0.17 3.37 9.20 -3.36 -0.48 -5.26 -
DY 4.52 0.00 0.00 4.08 3.99 0.00 0.00 -
P/NAPS 0.40 0.42 0.41 0.43 0.46 0.43 0.44 -6.17%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 29/05/06 22/02/06 30/11/05 30/08/05 27/05/05 24/02/05 -
Price 0.82 0.88 0.90 0.90 0.92 0.90 0.94 -
P/RPS 1.36 1.38 1.44 1.28 1.38 1.44 1.78 -16.46%
P/EPS 23.98 586.67 30.00 10.64 -29.11 -200.00 -18.61 -
EY 4.17 0.17 3.33 9.40 -3.43 -0.50 -5.37 -
DY 4.57 0.00 0.00 4.17 4.08 0.00 0.00 -
P/NAPS 0.40 0.42 0.42 0.42 0.45 0.42 0.44 -6.17%

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