[P&O] QoQ TTM Result on 30-Jun-2004 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -172.41%
YoY- 36.97%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 239,220 230,033 228,700 231,556 233,777 256,542 264,454 -6.46%
PBT -10,218 -4,459 1,160 -3,591 14,808 2,899 677 -
Tax -660 -2,154 -2,318 -2,014 -7,067 -3,880 -2,855 -62.29%
NP -10,878 -6,613 -1,158 -5,605 7,741 -981 -2,178 191.90%
-
NP to SH -10,878 -6,613 -1,158 -5,605 7,741 -981 -2,178 191.90%
-
Tax Rate - - 199.83% - 47.72% 133.84% 421.71% -
Total Cost 250,098 236,646 229,858 237,161 226,036 257,523 266,632 -4.17%
-
Net Worth 225,413 228,788 237,300 236,812 260,016 223,563 230,066 -1.35%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 8,045 8,045 8,045 7,680 7,355 7,355 7,355 6.15%
Div Payout % 0.00% 0.00% 0.00% 0.00% 95.02% 0.00% 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 225,413 228,788 237,300 236,812 260,016 223,563 230,066 -1.35%
NOSH 105,333 105,920 106,412 108,133 109,250 96,363 96,666 5.88%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -4.55% -2.87% -0.51% -2.42% 3.31% -0.38% -0.82% -
ROE -4.83% -2.89% -0.49% -2.37% 2.98% -0.44% -0.95% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 227.11 217.17 214.92 214.14 213.98 266.22 273.57 -11.65%
EPS -10.33 -6.24 -1.09 -5.18 7.09 -1.02 -2.25 175.97%
DPS 7.64 7.60 7.56 7.10 6.73 7.63 7.61 0.26%
NAPS 2.14 2.16 2.23 2.19 2.38 2.32 2.38 -6.83%
Adjusted Per Share Value based on latest NOSH - 108,133
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 80.78 77.68 77.23 78.19 78.94 86.63 89.30 -6.46%
EPS -3.67 -2.23 -0.39 -1.89 2.61 -0.33 -0.74 190.53%
DPS 2.72 2.72 2.72 2.59 2.48 2.48 2.48 6.34%
NAPS 0.7612 0.7726 0.8013 0.7997 0.878 0.7549 0.7769 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.93 0.96 0.92 0.96 0.87 1.01 1.14 -
P/RPS 0.41 0.44 0.43 0.45 0.41 0.38 0.42 -1.59%
P/EPS -9.01 -15.38 -84.54 -18.52 12.28 -99.21 -50.60 -68.31%
EY -11.10 -6.50 -1.18 -5.40 8.14 -1.01 -1.98 215.24%
DY 8.21 7.91 8.22 7.40 7.74 7.56 6.67 14.83%
P/NAPS 0.43 0.44 0.41 0.44 0.37 0.44 0.48 -7.06%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 29/11/04 30/08/04 31/05/04 20/02/04 28/11/03 -
Price 0.90 0.94 0.86 0.95 0.98 0.95 1.10 -
P/RPS 0.40 0.43 0.40 0.44 0.46 0.36 0.40 0.00%
P/EPS -8.71 -15.06 -79.03 -18.33 13.83 -93.32 -48.82 -68.27%
EY -11.47 -6.64 -1.27 -5.46 7.23 -1.07 -2.05 214.83%
DY 8.49 8.08 8.79 7.48 6.87 8.03 6.92 14.59%
P/NAPS 0.42 0.44 0.39 0.43 0.41 0.41 0.46 -5.87%

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