[P&O] QoQ TTM Result on 31-Mar-2007 [#2]

Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 35.26%
YoY- -124.82%
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 262,649 256,872 255,912 256,156 259,292 266,201 266,853 -1.05%
PBT -7,951 10,791 11,351 3,402 4,587 -7,434 21,453 -
Tax -2,879 -7,555 -9,181 -5,572 -7,939 -3,980 -5,892 -37.88%
NP -10,830 3,236 2,170 -2,170 -3,352 -11,414 15,561 -
-
NP to SH -10,830 3,236 2,170 -2,170 -3,352 -11,414 15,561 -
-
Tax Rate - 70.01% 80.88% 163.79% 173.08% - 27.46% -
Total Cost 273,479 253,636 253,742 258,326 262,644 277,615 251,292 5.78%
-
Net Worth 177,643 183,033 198,014 199,268 200,713 193,829 212,732 -11.29%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 11,871 11,871 13,635 13,576 9,622 9,622 7,783 32.40%
Div Payout % 0.00% 366.84% 628.34% 0.00% 0.00% 0.00% 50.02% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 177,643 183,033 198,014 199,268 200,713 193,829 212,732 -11.29%
NOSH 105,740 105,799 105,327 105,433 102,929 104,209 103,771 1.25%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -4.12% 1.26% 0.85% -0.85% -1.29% -4.29% 5.83% -
ROE -6.10% 1.77% 1.10% -1.09% -1.67% -5.89% 7.31% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 248.39 242.79 242.97 242.96 251.91 255.45 257.15 -2.27%
EPS -10.24 3.06 2.06 -2.06 -3.26 -10.95 15.00 -
DPS 11.25 11.22 12.95 12.88 9.25 9.25 7.50 30.94%
NAPS 1.68 1.73 1.88 1.89 1.95 1.86 2.05 -12.39%
Adjusted Per Share Value based on latest NOSH - 105,433
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 88.69 86.74 86.42 86.50 87.56 89.89 90.11 -1.05%
EPS -3.66 1.09 0.73 -0.73 -1.13 -3.85 5.25 -
DPS 4.01 4.01 4.60 4.58 3.25 3.25 2.63 32.37%
NAPS 0.5999 0.6181 0.6687 0.6729 0.6778 0.6545 0.7184 -11.29%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.75 0.71 0.79 0.83 0.80 0.82 0.83 -
P/RPS 0.30 0.29 0.33 0.34 0.32 0.32 0.32 -4.20%
P/EPS -7.32 23.21 38.34 -40.33 -24.57 -7.49 5.54 -
EY -13.66 4.31 2.61 -2.48 -4.07 -13.36 18.07 -
DY 15.00 15.80 16.39 15.51 11.56 11.28 9.04 40.02%
P/NAPS 0.45 0.41 0.42 0.44 0.41 0.44 0.40 8.14%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 21/02/08 29/11/07 27/08/07 28/05/07 28/02/07 05/12/06 30/08/06 -
Price 0.73 0.72 0.68 0.80 0.83 0.82 0.82 -
P/RPS 0.29 0.30 0.28 0.33 0.33 0.32 0.32 -6.33%
P/EPS -7.13 23.54 33.01 -38.87 -25.49 -7.49 5.47 -
EY -14.03 4.25 3.03 -2.57 -3.92 -13.36 18.29 -
DY 15.41 15.58 19.04 16.10 11.14 11.28 9.15 41.41%
P/NAPS 0.43 0.42 0.36 0.42 0.43 0.44 0.40 4.92%

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