[P&O] QoQ TTM Result on 30-Sep-2004 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#4]
Profit Trend
QoQ- 79.34%
YoY- 46.83%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 250,790 239,220 230,033 228,700 231,556 233,777 256,542 -1.50%
PBT -736 -10,218 -4,459 1,160 -3,591 14,808 2,899 -
Tax -4,026 -660 -2,154 -2,318 -2,014 -7,067 -3,880 2.49%
NP -4,762 -10,878 -6,613 -1,158 -5,605 7,741 -981 186.96%
-
NP to SH -4,762 -10,878 -6,613 -1,158 -5,605 7,741 -981 186.96%
-
Tax Rate - - - 199.83% - 47.72% 133.84% -
Total Cost 255,552 250,098 236,646 229,858 237,161 226,036 257,523 -0.51%
-
Net Worth 210,066 225,413 228,788 237,300 236,812 260,016 223,563 -4.07%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 7,871 8,045 8,045 8,045 7,680 7,355 7,355 4.62%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 95.02% 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 210,066 225,413 228,788 237,300 236,812 260,016 223,563 -4.07%
NOSH 103,481 105,333 105,920 106,412 108,133 109,250 96,363 4.87%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -1.90% -4.55% -2.87% -0.51% -2.42% 3.31% -0.38% -
ROE -2.27% -4.83% -2.89% -0.49% -2.37% 2.98% -0.44% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 242.35 227.11 217.17 214.92 214.14 213.98 266.22 -6.07%
EPS -4.60 -10.33 -6.24 -1.09 -5.18 7.09 -1.02 173.21%
DPS 7.61 7.64 7.60 7.56 7.10 6.73 7.63 -0.17%
NAPS 2.03 2.14 2.16 2.23 2.19 2.38 2.32 -8.52%
Adjusted Per Share Value based on latest NOSH - 106,412
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 84.69 80.78 77.68 77.23 78.19 78.94 86.63 -1.49%
EPS -1.61 -3.67 -2.23 -0.39 -1.89 2.61 -0.33 187.93%
DPS 2.66 2.72 2.72 2.72 2.59 2.48 2.48 4.78%
NAPS 0.7094 0.7612 0.7726 0.8013 0.7997 0.878 0.7549 -4.06%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.94 0.93 0.96 0.92 0.96 0.87 1.01 -
P/RPS 0.39 0.41 0.44 0.43 0.45 0.41 0.38 1.74%
P/EPS -20.43 -9.01 -15.38 -84.54 -18.52 12.28 -99.21 -65.16%
EY -4.90 -11.10 -6.50 -1.18 -5.40 8.14 -1.01 186.85%
DY 8.09 8.21 7.91 8.22 7.40 7.74 7.56 4.62%
P/NAPS 0.46 0.43 0.44 0.41 0.44 0.37 0.44 3.01%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 24/02/05 29/11/04 30/08/04 31/05/04 20/02/04 -
Price 0.92 0.90 0.94 0.86 0.95 0.98 0.95 -
P/RPS 0.38 0.40 0.43 0.40 0.44 0.46 0.36 3.67%
P/EPS -19.99 -8.71 -15.06 -79.03 -18.33 13.83 -93.32 -64.23%
EY -5.00 -11.47 -6.64 -1.27 -5.46 7.23 -1.07 179.76%
DY 8.27 8.49 8.08 8.79 7.48 6.87 8.03 1.98%
P/NAPS 0.45 0.42 0.44 0.39 0.43 0.41 0.41 6.40%

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