[P&O] QoQ Quarter Result on 31-Mar-2009 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 116.58%
YoY- 118.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 115,514 105,831 89,632 111,637 85,394 98,314 80,818 26.80%
PBT -27,495 -480 34,589 3,584 -20,771 -6,932 -10,914 84.83%
Tax 6,143 -4,133 -8,892 -1,074 5,630 -172 1,790 127.00%
NP -21,352 -4,613 25,697 2,510 -15,141 -7,104 -9,124 75.99%
-
NP to SH -21,352 -4,613 25,697 2,510 -15,141 -7,104 -9,124 75.99%
-
Tax Rate - - 25.71% 29.97% - - - -
Total Cost 136,866 110,444 63,935 109,127 100,535 105,418 89,942 32.19%
-
Net Worth 166,312 162,368 167,221 140,264 138,818 141,653 150,465 6.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 166,312 162,368 167,221 140,264 138,818 141,653 150,465 6.88%
NOSH 127,932 107,529 105,836 105,462 105,968 106,506 106,713 12.81%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -18.48% -4.36% 28.67% 2.25% -17.73% -7.23% -11.29% -
ROE -12.84% -2.84% 15.37% 1.79% -10.91% -5.02% -6.06% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 90.29 98.42 84.69 105.86 80.58 92.31 75.73 12.40%
EPS -16.69 -4.29 24.28 2.38 -14.28 -6.67 -8.55 56.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.51 1.58 1.33 1.31 1.33 1.41 -5.25%
Adjusted Per Share Value based on latest NOSH - 105,462
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.01 35.74 30.27 37.70 28.84 33.20 27.29 26.81%
EPS -7.21 -1.56 8.68 0.85 -5.11 -2.40 -3.08 76.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5616 0.5483 0.5647 0.4736 0.4688 0.4783 0.5081 6.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.55 0.54 0.51 0.50 0.50 0.57 0.68 -
P/RPS 0.61 0.55 0.60 0.47 0.62 0.62 0.90 -22.78%
P/EPS -3.30 -12.59 2.10 21.01 -3.50 -8.55 -7.95 -44.26%
EY -30.35 -7.94 47.61 4.76 -28.58 -11.70 -12.57 79.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.36 0.32 0.38 0.38 0.43 0.48 -8.49%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 26/11/09 26/08/09 29/05/09 13/02/09 27/11/08 25/08/08 -
Price 0.60 0.54 0.52 0.50 0.51 0.53 0.62 -
P/RPS 0.66 0.55 0.61 0.47 0.63 0.57 0.82 -13.43%
P/EPS -3.59 -12.59 2.14 21.01 -3.57 -7.95 -7.25 -37.32%
EY -27.82 -7.94 46.69 4.76 -28.02 -12.58 -13.79 59.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.36 0.33 0.38 0.39 0.40 0.44 2.99%

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