[P&O] QoQ TTM Result on 31-Dec-2002 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Dec-2002 [#1]
Profit Trend
QoQ- -22.57%
YoY- -2825.77%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 264,454 277,386 276,776 255,636 251,465 236,409 236,219 7.81%
PBT 677 -15,386 -32,123 -18,076 -13,284 25,221 25,077 -90.98%
Tax -2,855 6,493 9,781 4,747 2,409 -11,520 -1,887 31.75%
NP -2,178 -8,893 -22,342 -13,329 -10,875 13,701 23,190 -
-
NP to SH -2,178 -8,893 -22,342 -13,329 -10,875 13,701 13,497 -
-
Tax Rate 421.71% - - - - 45.68% 7.52% -
Total Cost 266,632 286,279 299,118 268,965 262,340 222,708 213,029 16.12%
-
Net Worth 230,066 198,954 220,509 224,863 229,150 236,232 247,694 -4.79%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 7,355 7,450 7,442 7,442 7,442 7,441 3,719 57.49%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 54.32% 27.56% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 230,066 198,954 220,509 224,863 229,150 236,232 247,694 -4.79%
NOSH 96,666 99,477 99,328 99,058 99,199 99,257 99,077 -1.62%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -0.82% -3.21% -8.07% -5.21% -4.32% 5.80% 9.82% -
ROE -0.95% -4.47% -10.13% -5.93% -4.75% 5.80% 5.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 273.57 278.84 278.65 258.06 253.49 238.18 238.42 9.59%
EPS -2.25 -8.94 -22.49 -13.46 -10.96 13.80 13.62 -
DPS 7.61 7.50 7.50 7.50 7.50 7.50 3.75 60.21%
NAPS 2.38 2.00 2.22 2.27 2.31 2.38 2.50 -3.22%
Adjusted Per Share Value based on latest NOSH - 99,058
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 89.30 93.67 93.46 86.32 84.91 79.83 79.77 7.80%
EPS -0.74 -3.00 -7.54 -4.50 -3.67 4.63 4.56 -
DPS 2.48 2.52 2.51 2.51 2.51 2.51 1.26 56.99%
NAPS 0.7769 0.6718 0.7446 0.7593 0.7738 0.7977 0.8364 -4.79%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.14 0.84 0.70 0.80 0.94 1.13 1.25 -
P/RPS 0.42 0.30 0.25 0.31 0.37 0.47 0.52 -13.25%
P/EPS -50.60 -9.40 -3.11 -5.95 -8.57 8.19 9.18 -
EY -1.98 -10.64 -32.13 -16.82 -11.66 12.22 10.90 -
DY 6.67 8.93 10.71 9.38 7.98 6.64 3.00 70.26%
P/NAPS 0.48 0.42 0.32 0.35 0.41 0.47 0.50 -2.68%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 18/02/03 29/11/02 30/08/02 24/05/02 -
Price 1.10 1.35 0.76 0.74 0.88 1.10 1.21 -
P/RPS 0.40 0.48 0.27 0.29 0.35 0.46 0.51 -14.94%
P/EPS -48.82 -15.10 -3.38 -5.50 -8.03 7.97 8.88 -
EY -2.05 -6.62 -29.60 -18.18 -12.46 12.55 11.26 -
DY 6.92 5.56 9.87 10.14 8.52 6.82 3.10 70.71%
P/NAPS 0.46 0.68 0.34 0.33 0.38 0.46 0.48 -2.79%

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