[P&O] QoQ Quarter Result on 31-Dec-2009 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -362.87%
YoY- -41.02%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 118,309 109,701 134,834 115,514 105,831 89,632 111,637 3.94%
PBT 25,897 15,395 5,228 -27,495 -480 34,589 3,584 273.30%
Tax -15,277 -4,323 -1,981 6,143 -4,133 -8,892 -1,074 486.12%
NP 10,620 11,072 3,247 -21,352 -4,613 25,697 2,510 161.36%
-
NP to SH 10,620 11,072 3,247 -21,352 -4,613 25,697 2,510 161.36%
-
Tax Rate 58.99% 28.08% 37.89% - - 25.71% 29.97% -
Total Cost 107,689 98,629 131,587 136,866 110,444 63,935 109,127 -0.87%
-
Net Worth 172,351 160,722 145,517 166,312 162,368 167,221 140,264 14.70%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 172,351 160,722 145,517 166,312 162,368 167,221 140,264 14.70%
NOSH 229,801 223,225 108,595 127,932 107,529 105,836 105,462 67.99%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.98% 10.09% 2.41% -18.48% -4.36% 28.67% 2.25% -
ROE 6.16% 6.89% 2.23% -12.84% -2.84% 15.37% 1.79% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 51.48 49.14 124.16 90.29 98.42 84.69 105.86 -38.13%
EPS 4.63 4.96 2.99 -16.69 -4.29 24.28 2.38 55.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.72 1.34 1.30 1.51 1.58 1.33 -31.72%
Adjusted Per Share Value based on latest NOSH - 127,932
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 39.95 37.04 45.53 39.01 35.74 30.27 37.70 3.93%
EPS 3.59 3.74 1.10 -7.21 -1.56 8.68 0.85 161.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.582 0.5427 0.4914 0.5616 0.5483 0.5647 0.4736 14.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.08 0.62 0.63 0.55 0.54 0.51 0.50 -
P/RPS 2.10 1.26 0.51 0.61 0.55 0.60 0.47 171.03%
P/EPS 23.37 12.50 21.07 -3.30 -12.59 2.10 21.01 7.34%
EY 4.28 8.00 4.75 -30.35 -7.94 47.61 4.76 -6.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 0.86 0.47 0.42 0.36 0.32 0.38 142.86%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 01/12/10 20/08/10 25/05/10 24/02/10 26/11/09 26/08/09 29/05/09 -
Price 0.79 1.23 0.61 0.60 0.54 0.52 0.50 -
P/RPS 1.53 2.50 0.49 0.66 0.55 0.61 0.47 119.49%
P/EPS 17.09 24.80 20.40 -3.59 -12.59 2.14 21.01 -12.85%
EY 5.85 4.03 4.90 -27.82 -7.94 46.69 4.76 14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.71 0.46 0.46 0.36 0.33 0.38 96.78%

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