[P&O] QoQ TTM Result on 30-Jun-2002 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Jun-2002 [#3]
Profit Trend
QoQ- 1.51%
YoY- 147.61%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 276,776 255,636 251,465 236,409 236,219 228,356 228,582 13.61%
PBT -32,123 -18,076 -13,284 25,221 25,077 6,988 -12,192 90.87%
Tax 9,781 4,747 2,409 -11,520 -1,887 12,120 29,937 -52.59%
NP -22,342 -13,329 -10,875 13,701 23,190 19,108 17,745 -
-
NP to SH -22,342 -13,329 -10,875 13,701 13,497 489 -12,795 45.05%
-
Tax Rate - - - 45.68% 7.52% -173.44% - -
Total Cost 299,118 268,965 262,340 222,708 213,029 209,248 210,837 26.28%
-
Net Worth 220,509 224,863 229,150 236,232 247,694 244,743 243,014 -6.27%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 7,442 7,442 7,442 7,441 3,719 7,438 7,438 0.03%
Div Payout % 0.00% 0.00% 0.00% 54.32% 27.56% 1,521.22% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 220,509 224,863 229,150 236,232 247,694 244,743 243,014 -6.27%
NOSH 99,328 99,058 99,199 99,257 99,077 99,489 99,189 0.09%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -8.07% -5.21% -4.32% 5.80% 9.82% 8.37% 7.76% -
ROE -10.13% -5.93% -4.75% 5.80% 5.45% 0.20% -5.27% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 278.65 258.06 253.49 238.18 238.42 229.53 230.45 13.51%
EPS -22.49 -13.46 -10.96 13.80 13.62 0.49 -12.90 44.90%
DPS 7.50 7.50 7.50 7.50 3.75 7.50 7.50 0.00%
NAPS 2.22 2.27 2.31 2.38 2.50 2.46 2.45 -6.36%
Adjusted Per Share Value based on latest NOSH - 99,257
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 93.46 86.32 84.91 79.83 79.77 77.11 77.19 13.61%
EPS -7.54 -4.50 -3.67 4.63 4.56 0.17 -4.32 45.01%
DPS 2.51 2.51 2.51 2.51 1.26 2.51 2.51 0.00%
NAPS 0.7446 0.7593 0.7738 0.7977 0.8364 0.8264 0.8206 -6.27%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.70 0.80 0.94 1.13 1.25 1.11 1.00 -
P/RPS 0.25 0.31 0.37 0.47 0.52 0.48 0.43 -30.36%
P/EPS -3.11 -5.95 -8.57 8.19 9.18 225.83 -7.75 -45.62%
EY -32.13 -16.82 -11.66 12.22 10.90 0.44 -12.90 83.84%
DY 10.71 9.38 7.98 6.64 3.00 6.76 7.50 26.83%
P/NAPS 0.32 0.35 0.41 0.47 0.50 0.45 0.41 -15.24%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 18/02/03 29/11/02 30/08/02 24/05/02 28/02/02 30/11/01 -
Price 0.76 0.74 0.88 1.10 1.21 1.21 1.08 -
P/RPS 0.27 0.29 0.35 0.46 0.51 0.53 0.47 -30.91%
P/EPS -3.38 -5.50 -8.03 7.97 8.88 246.18 -8.37 -45.39%
EY -29.60 -18.18 -12.46 12.55 11.26 0.41 -11.94 83.27%
DY 9.87 10.14 8.52 6.82 3.10 6.20 6.94 26.49%
P/NAPS 0.34 0.33 0.38 0.46 0.48 0.49 0.44 -15.80%

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