[P&O] QoQ Quarter Result on 31-Mar-2006 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Mar-2006 [#2]
Profit Trend
QoQ- -94.89%
YoY- 133.12%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 57,305 72,588 62,678 66,721 64,214 73,240 69,135 -11.73%
PBT 16,389 -16,434 3,839 793 4,368 12,453 -3,585 -
Tax -5,252 -1,761 -290 -636 -1,293 -3,673 315 -
NP 11,137 -18,195 3,549 157 3,075 8,780 -3,270 -
-
NP to SH 11,137 -18,195 3,549 157 3,075 8,780 -3,270 -
-
Tax Rate 32.05% - 7.55% 80.20% 29.60% 29.49% - -
Total Cost 46,168 90,783 59,129 66,564 61,139 64,460 72,405 -25.85%
-
Net Worth 200,713 193,829 212,732 219,799 220,375 220,018 210,066 -2.98%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - 5,731 3,891 - - 3,891 3,880 -
Div Payout % - 0.00% 109.65% - - 44.33% 0.00% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 200,713 193,829 212,732 219,799 220,375 220,018 210,066 -2.98%
NOSH 102,929 104,209 103,771 104,666 102,500 103,782 103,481 -0.35%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 19.43% -25.07% 5.66% 0.24% 4.79% 11.99% -4.73% -
ROE 5.55% -9.39% 1.67% 0.07% 1.40% 3.99% -1.56% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.67 69.66 60.40 63.75 62.65 70.57 66.81 -11.42%
EPS 10.82 -17.46 3.42 0.15 3.00 8.46 -3.16 -
DPS 0.00 5.50 3.75 0.00 0.00 3.75 3.75 -
NAPS 1.95 1.86 2.05 2.10 2.15 2.12 2.03 -2.63%
Adjusted Per Share Value based on latest NOSH - 104,666
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 19.35 24.51 21.17 22.53 21.68 24.73 23.35 -11.74%
EPS 3.76 -6.14 1.20 0.05 1.04 2.96 -1.10 -
DPS 0.00 1.94 1.31 0.00 0.00 1.31 1.31 -
NAPS 0.6778 0.6545 0.7184 0.7422 0.7442 0.743 0.7094 -2.98%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.80 0.82 0.83 0.89 0.89 0.92 0.94 -
P/RPS 1.44 1.18 1.37 1.40 1.42 1.30 1.41 1.40%
P/EPS 7.39 -4.70 24.27 593.33 29.67 10.87 -29.75 -
EY 13.53 -21.29 4.12 0.17 3.37 9.20 -3.36 -
DY 0.00 6.71 4.52 0.00 0.00 4.08 3.99 -
P/NAPS 0.41 0.44 0.40 0.42 0.41 0.43 0.46 -7.36%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 05/12/06 30/08/06 29/05/06 22/02/06 30/11/05 30/08/05 -
Price 0.83 0.82 0.82 0.88 0.90 0.90 0.92 -
P/RPS 1.49 1.18 1.36 1.38 1.44 1.28 1.38 5.23%
P/EPS 7.67 -4.70 23.98 586.67 30.00 10.64 -29.11 -
EY 13.04 -21.29 4.17 0.17 3.33 9.40 -3.43 -
DY 0.00 6.71 4.57 0.00 0.00 4.17 4.08 -
P/NAPS 0.43 0.44 0.40 0.42 0.42 0.42 0.45 -2.97%

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