[P&O] QoQ TTM Result on 30-Jun-2007 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 200.0%
YoY- -86.05%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 294,062 262,649 256,872 255,912 256,156 259,292 266,201 6.85%
PBT -24,524 -7,951 10,791 11,351 3,402 4,587 -7,434 121.44%
Tax -1,105 -2,879 -7,555 -9,181 -5,572 -7,939 -3,980 -57.40%
NP -25,629 -10,830 3,236 2,170 -2,170 -3,352 -11,414 71.38%
-
NP to SH -25,629 -10,830 3,236 2,170 -2,170 -3,352 -11,414 71.38%
-
Tax Rate - - 70.01% 80.88% 163.79% 173.08% - -
Total Cost 319,691 273,479 253,636 253,742 258,326 262,644 277,615 9.85%
-
Net Worth 162,987 177,643 183,033 198,014 199,268 200,713 193,829 -10.90%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 7,917 11,871 11,871 13,635 13,576 9,622 9,622 -12.18%
Div Payout % 0.00% 0.00% 366.84% 628.34% 0.00% 0.00% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 162,987 177,643 183,033 198,014 199,268 200,713 193,829 -10.90%
NOSH 107,939 105,740 105,799 105,327 105,433 102,929 104,209 2.37%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -8.72% -4.12% 1.26% 0.85% -0.85% -1.29% -4.29% -
ROE -15.72% -6.10% 1.77% 1.10% -1.09% -1.67% -5.89% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 272.43 248.39 242.79 242.97 242.96 251.91 255.45 4.37%
EPS -23.74 -10.24 3.06 2.06 -2.06 -3.26 -10.95 67.43%
DPS 7.33 11.25 11.22 12.95 12.88 9.25 9.25 -14.35%
NAPS 1.51 1.68 1.73 1.88 1.89 1.95 1.86 -12.96%
Adjusted Per Share Value based on latest NOSH - 105,327
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.30 88.69 86.74 86.42 86.50 87.56 89.89 6.85%
EPS -8.65 -3.66 1.09 0.73 -0.73 -1.13 -3.85 71.45%
DPS 2.67 4.01 4.01 4.60 4.58 3.25 3.25 -12.27%
NAPS 0.5504 0.5999 0.6181 0.6687 0.6729 0.6778 0.6545 -10.89%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.71 0.75 0.71 0.79 0.83 0.80 0.82 -
P/RPS 0.26 0.30 0.29 0.33 0.34 0.32 0.32 -12.91%
P/EPS -2.99 -7.32 23.21 38.34 -40.33 -24.57 -7.49 -45.75%
EY -33.44 -13.66 4.31 2.61 -2.48 -4.07 -13.36 84.24%
DY 10.33 15.00 15.80 16.39 15.51 11.56 11.28 -5.69%
P/NAPS 0.47 0.45 0.41 0.42 0.44 0.41 0.44 4.49%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 21/02/08 29/11/07 27/08/07 28/05/07 28/02/07 05/12/06 -
Price 0.72 0.73 0.72 0.68 0.80 0.83 0.82 -
P/RPS 0.26 0.29 0.30 0.28 0.33 0.33 0.32 -12.91%
P/EPS -3.03 -7.13 23.54 33.01 -38.87 -25.49 -7.49 -45.27%
EY -32.98 -14.03 4.25 3.03 -2.57 -3.92 -13.36 82.55%
DY 10.19 15.41 15.58 19.04 16.10 11.14 11.28 -6.54%
P/NAPS 0.48 0.43 0.42 0.36 0.42 0.43 0.44 5.96%

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