[P&O] QoQ Quarter Result on 31-Dec-2001 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Dec-2001 [#1]
Profit Trend
QoQ- -92.32%
YoY- 111.43%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 75,602 59,319 58,644 58,362 60,708 58,986 50,624 30.62%
PBT -12,746 -11,405 7,327 3,540 25,759 -11,549 -10,762 11.92%
Tax 5,915 11,405 -3,245 -2,177 -8,014 11,549 10,762 -32.87%
NP -6,831 0 4,082 1,363 17,745 0 0 -
-
NP to SH -6,831 -9,489 4,082 1,363 17,745 -9,693 -8,926 -16.31%
-
Tax Rate - - 44.29% 61.50% 31.11% - - -
Total Cost 82,433 59,319 54,562 56,999 42,963 58,986 50,624 38.36%
-
Net Worth 229,150 236,232 247,694 244,743 243,014 227,195 237,034 -2.22%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 3,719 3,722 - - 3,719 - 3,719 0.00%
Div Payout % 0.00% 0.00% - - 20.96% - 0.00% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 229,150 236,232 247,694 244,743 243,014 227,195 237,034 -2.22%
NOSH 99,199 99,257 99,077 99,489 99,189 99,211 99,177 0.01%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -9.04% 0.00% 6.96% 2.34% 29.23% 0.00% 0.00% -
ROE -2.98% -4.02% 1.65% 0.56% 7.30% -4.27% -3.77% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 76.21 59.76 59.19 58.66 61.20 59.45 51.04 30.60%
EPS -6.89 -9.56 4.12 1.37 17.89 -9.77 -9.00 -16.30%
DPS 3.75 3.75 0.00 0.00 3.75 0.00 3.75 0.00%
NAPS 2.31 2.38 2.50 2.46 2.45 2.29 2.39 -2.24%
Adjusted Per Share Value based on latest NOSH - 99,489
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 25.53 20.03 19.80 19.71 20.50 19.92 17.09 30.64%
EPS -2.31 -3.20 1.38 0.46 5.99 -3.27 -3.01 -16.16%
DPS 1.26 1.26 0.00 0.00 1.26 0.00 1.26 0.00%
NAPS 0.7738 0.7977 0.8364 0.8264 0.8206 0.7672 0.8004 -2.22%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.94 1.13 1.25 1.11 1.00 1.12 1.32 -
P/RPS 1.23 1.89 2.11 1.89 1.63 1.88 2.59 -39.10%
P/EPS -13.65 -11.82 30.34 81.02 5.59 -11.46 -14.67 -4.68%
EY -7.33 -8.46 3.30 1.23 17.89 -8.72 -6.82 4.92%
DY 3.99 3.32 0.00 0.00 3.75 0.00 2.84 25.41%
P/NAPS 0.41 0.47 0.50 0.45 0.41 0.49 0.55 -17.77%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 24/05/02 28/02/02 30/11/01 29/08/01 30/05/01 -
Price 0.88 1.10 1.21 1.21 1.08 1.19 1.21 -
P/RPS 1.15 1.84 2.04 2.06 1.76 2.00 2.37 -38.22%
P/EPS -12.78 -11.51 29.37 88.32 6.04 -12.18 -13.44 -3.29%
EY -7.83 -8.69 3.40 1.13 16.56 -8.21 -7.44 3.46%
DY 4.26 3.41 0.00 0.00 3.47 0.00 3.10 23.57%
P/NAPS 0.38 0.46 0.48 0.49 0.44 0.52 0.51 -17.79%

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