[P&O] QoQ Quarter Result on 31-Dec-2002 [#1]

Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- 84.03%
YoY- -180.04%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 62,670 59,786 79,627 62,371 75,602 59,319 58,644 4.52%
PBT 3,317 5,332 -6,720 -1,252 -12,746 -11,405 7,327 -41.01%
Tax -3,433 -1,372 1,789 161 5,915 11,405 -3,245 3.82%
NP -116 3,960 -4,931 -1,091 -6,831 0 4,082 -
-
NP to SH -116 3,960 -4,931 -1,091 -6,831 -9,489 4,082 -
-
Tax Rate 103.50% 25.73% - - - - 44.29% -
Total Cost 62,786 55,826 84,558 63,462 82,433 59,319 54,562 9.80%
-
Net Worth 230,066 198,954 220,509 224,863 229,150 236,232 247,694 -4.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 3,625 3,730 - - 3,719 3,722 - -
Div Payout % 0.00% 94.20% - - 0.00% 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 230,066 198,954 220,509 224,863 229,150 236,232 247,694 -4.79%
NOSH 96,666 99,477 99,328 99,058 99,199 99,257 99,077 -1.62%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.19% 6.62% -6.19% -1.75% -9.04% 0.00% 6.96% -
ROE -0.05% 1.99% -2.24% -0.49% -2.98% -4.02% 1.65% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 64.83 60.10 80.17 62.96 76.21 59.76 59.19 6.24%
EPS -0.12 3.99 -4.97 -1.10 -6.89 -9.56 4.12 -
DPS 3.75 3.75 0.00 0.00 3.75 3.75 0.00 -
NAPS 2.38 2.00 2.22 2.27 2.31 2.38 2.50 -3.22%
Adjusted Per Share Value based on latest NOSH - 99,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 21.16 20.19 26.89 21.06 25.53 20.03 19.80 4.52%
EPS -0.04 1.34 -1.67 -0.37 -2.31 -3.20 1.38 -
DPS 1.22 1.26 0.00 0.00 1.26 1.26 0.00 -
NAPS 0.7769 0.6718 0.7446 0.7593 0.7738 0.7977 0.8364 -4.79%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.14 0.84 0.70 0.80 0.94 1.13 1.25 -
P/RPS 1.76 1.40 0.87 1.27 1.23 1.89 2.11 -11.37%
P/EPS -950.00 21.10 -14.10 -72.64 -13.65 -11.82 30.34 -
EY -0.11 4.74 -7.09 -1.38 -7.33 -8.46 3.30 -
DY 3.29 4.46 0.00 0.00 3.99 3.32 0.00 -
P/NAPS 0.48 0.42 0.32 0.35 0.41 0.47 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 18/02/03 29/11/02 30/08/02 24/05/02 -
Price 1.10 1.35 0.76 0.74 0.88 1.10 1.21 -
P/RPS 1.70 2.25 0.95 1.18 1.15 1.84 2.04 -11.43%
P/EPS -916.67 33.91 -15.31 -67.19 -12.78 -11.51 29.37 -
EY -0.11 2.95 -6.53 -1.49 -7.83 -8.69 3.40 -
DY 3.41 2.78 0.00 0.00 4.26 3.41 0.00 -
P/NAPS 0.46 0.68 0.34 0.33 0.38 0.46 0.48 -2.79%

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