[P&O] QoQ Quarter Result on 31-Dec-2003 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 191.38%
YoY- 109.72%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 59,814 57,565 56,862 54,459 62,670 59,786 79,627 -17.32%
PBT 8,068 -13,067 5,189 970 3,317 5,332 -6,720 -
Tax -3,737 3,681 -1,398 -864 -3,433 -1,372 1,789 -
NP 4,331 -9,386 3,791 106 -116 3,960 -4,931 -
-
NP to SH 4,331 -9,386 3,791 106 -116 3,960 -4,931 -
-
Tax Rate 46.32% - 26.94% 89.07% 103.50% 25.73% - -
Total Cost 55,483 66,951 53,071 54,353 62,786 55,826 84,558 -24.43%
-
Net Worth 237,300 236,812 260,016 223,563 230,066 198,954 220,509 5.00%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 3,990 4,055 - - 3,625 3,730 - -
Div Payout % 92.14% 0.00% - - 0.00% 94.20% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 237,300 236,812 260,016 223,563 230,066 198,954 220,509 5.00%
NOSH 106,412 108,133 109,250 96,363 96,666 99,477 99,328 4.68%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.24% -16.31% 6.67% 0.19% -0.19% 6.62% -6.19% -
ROE 1.83% -3.96% 1.46% 0.05% -0.05% 1.99% -2.24% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 56.21 53.24 52.05 56.51 64.83 60.10 80.17 -21.02%
EPS 4.07 -8.68 3.47 0.11 -0.12 3.99 -4.97 -
DPS 3.75 3.75 0.00 0.00 3.75 3.75 0.00 -
NAPS 2.23 2.19 2.38 2.32 2.38 2.00 2.22 0.29%
Adjusted Per Share Value based on latest NOSH - 96,363
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 20.20 19.44 19.20 18.39 21.16 20.19 26.89 -17.32%
EPS 1.46 -3.17 1.28 0.04 -0.04 1.34 -1.67 -
DPS 1.35 1.37 0.00 0.00 1.22 1.26 0.00 -
NAPS 0.8013 0.7997 0.878 0.7549 0.7769 0.6718 0.7446 5.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.92 0.96 0.87 1.01 1.14 0.84 0.70 -
P/RPS 1.64 1.80 1.67 1.79 1.76 1.40 0.87 52.42%
P/EPS 22.60 -11.06 25.07 918.18 -950.00 21.10 -14.10 -
EY 4.42 -9.04 3.99 0.11 -0.11 4.74 -7.09 -
DY 4.08 3.91 0.00 0.00 3.29 4.46 0.00 -
P/NAPS 0.41 0.44 0.37 0.44 0.48 0.42 0.32 17.91%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 30/08/04 31/05/04 20/02/04 28/11/03 27/08/03 29/05/03 -
Price 0.86 0.95 0.98 0.95 1.10 1.35 0.76 -
P/RPS 1.53 1.78 1.88 1.68 1.70 2.25 0.95 37.27%
P/EPS 21.13 -10.94 28.24 863.64 -916.67 33.91 -15.31 -
EY 4.73 -9.14 3.54 0.12 -0.11 2.95 -6.53 -
DY 4.36 3.95 0.00 0.00 3.41 2.78 0.00 -
P/NAPS 0.39 0.43 0.41 0.41 0.46 0.68 0.34 9.55%

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