[P&O] YoY Annualized Quarter Result on 30-Jun-2003 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 77.17%
YoY- 49.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 258,150 254,634 225,181 269,045 235,100 224,048 143,858 10.23%
PBT 12,000 -11,738 -9,210 -3,520 -717 -50,601 20,485 -8.52%
Tax -2,958 -385 1,892 770 717 50,601 -10,308 -18.77%
NP 9,041 -12,124 -7,318 -2,749 0 0 10,177 -1.95%
-
NP to SH 9,041 -12,124 -7,318 -2,749 -5,392 -40,720 10,177 -1.95%
-
Tax Rate 24.65% - - - - - 50.32% -
Total Cost 249,109 266,758 232,499 271,794 235,100 224,048 133,681 10.92%
-
Net Worth 212,229 212,414 232,512 198,216 235,900 227,140 268,991 -3.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 5,176 8,022 5,308 4,955 4,955 4,959 - -
Div Payout % 57.25% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,229 212,414 232,512 198,216 235,900 227,140 268,991 -3.87%
NOSH 103,526 103,481 106,170 99,108 99,117 99,188 99,258 0.70%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.50% -4.76% -3.25% -1.02% 0.00% 0.00% 7.07% -
ROE 4.26% -5.71% -3.15% -1.39% -2.29% -17.93% 3.78% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 249.36 243.35 212.09 271.47 237.19 225.88 144.93 9.46%
EPS 8.73 -11.59 -6.89 -2.77 -5.44 -41.05 10.25 -2.63%
DPS 5.00 7.67 5.00 5.00 5.00 5.00 0.00 -
NAPS 2.05 2.03 2.19 2.00 2.38 2.29 2.71 -4.54%
Adjusted Per Share Value based on latest NOSH - 99,477
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 87.17 85.99 76.04 90.85 79.39 75.66 48.58 10.22%
EPS 3.05 -4.09 -2.47 -0.93 -1.82 -13.75 3.44 -1.98%
DPS 1.75 2.71 1.79 1.67 1.67 1.67 0.00 -
NAPS 0.7167 0.7173 0.7851 0.6693 0.7966 0.767 0.9083 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.83 0.94 0.96 0.84 1.13 1.12 1.90 -
P/RPS 0.33 0.39 0.45 0.31 0.48 0.50 1.31 -20.52%
P/EPS 9.50 -8.11 -13.93 -30.28 -20.77 -2.73 18.53 -10.53%
EY 10.52 -12.33 -7.18 -3.30 -4.81 -36.65 5.40 11.75%
DY 6.02 8.16 5.21 5.95 4.42 4.46 0.00 -
P/NAPS 0.40 0.46 0.44 0.42 0.47 0.49 0.70 -8.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 27/08/03 30/08/02 29/08/01 29/08/00 -
Price 0.82 0.92 0.95 1.35 1.10 1.19 1.93 -
P/RPS 0.33 0.38 0.45 0.50 0.46 0.53 1.33 -20.72%
P/EPS 9.39 -7.94 -13.78 -48.67 -20.22 -2.90 18.82 -10.93%
EY 10.65 -12.59 -7.26 -2.05 -4.95 -34.50 5.31 12.29%
DY 6.10 8.33 5.26 3.70 4.55 4.20 0.00 -
P/NAPS 0.40 0.45 0.43 0.68 0.46 0.52 0.71 -9.11%

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