[P&O] YoY Annualized Quarter Result on 30-Sep-2002 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
30-Sep-2002 [#4]
Profit Trend
QoQ- -91.86%
YoY- 19.15%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 264,216 228,700 264,454 251,464 228,743 193,831 147,698 -0.61%
PBT 3,649 1,160 677 -13,284 -12,192 19,482 72,839 3.23%
Tax -3,962 -2,318 -2,855 2,939 12,192 -10,085 -4,514 0.13%
NP -313 -1,158 -2,178 -10,345 0 9,397 68,325 -
-
NP to SH -313 -1,158 -2,178 -10,345 -12,795 9,397 68,325 -
-
Tax Rate 108.58% 199.83% 421.71% - - 51.77% 6.20% -
Total Cost 264,529 229,858 266,632 261,809 228,743 184,434 79,373 -1.27%
-
Net Worth 221,186 236,911 236,695 241,973 243,005 259,980 270,329 0.21%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 9,911 7,967 7,458 7,437 7,438 29,768 - -100.00%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 316.79% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 221,186 236,911 236,695 241,973 243,005 259,980 270,329 0.21%
NOSH 104,333 106,238 99,452 99,169 99,186 99,229 99,021 -0.05%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.12% -0.51% -0.82% -4.11% 0.00% 4.85% 46.26% -
ROE -0.14% -0.49% -0.92% -4.28% -5.27% 3.61% 25.27% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 253.24 215.27 265.91 253.57 230.62 195.34 149.16 -0.56%
EPS -0.30 -1.09 -2.19 -10.43 -12.90 9.47 69.00 -
DPS 9.50 7.50 7.50 7.50 7.50 30.00 0.00 -100.00%
NAPS 2.12 2.23 2.38 2.44 2.45 2.62 2.73 0.26%
Adjusted Per Share Value based on latest NOSH - 99,199
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 89.22 77.23 89.30 84.91 77.24 65.45 49.87 -0.61%
EPS -0.11 -0.39 -0.74 -3.49 -4.32 3.17 23.07 -
DPS 3.35 2.69 2.52 2.51 2.51 10.05 0.00 -100.00%
NAPS 0.7469 0.80 0.7993 0.8171 0.8206 0.8779 0.9128 0.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.92 0.92 1.14 0.94 1.00 1.54 0.00 -
P/RPS 0.36 0.43 0.43 0.37 0.43 0.79 0.00 -100.00%
P/EPS -306.67 -84.40 -52.05 -9.01 -7.75 16.26 0.00 -100.00%
EY -0.33 -1.18 -1.92 -11.10 -12.90 6.15 0.00 -100.00%
DY 10.33 8.15 6.58 7.98 7.50 19.48 0.00 -100.00%
P/NAPS 0.43 0.41 0.48 0.39 0.41 0.59 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 29/11/04 28/11/03 29/11/02 30/11/01 24/11/00 30/11/99 -
Price 0.90 0.86 1.10 0.88 1.08 1.51 0.00 -
P/RPS 0.36 0.40 0.41 0.35 0.47 0.77 0.00 -100.00%
P/EPS -300.00 -78.90 -50.23 -8.44 -8.37 15.95 0.00 -100.00%
EY -0.33 -1.27 -1.99 -11.85 -11.94 6.27 0.00 -100.00%
DY 10.56 8.72 6.82 8.52 6.94 19.87 0.00 -100.00%
P/NAPS 0.42 0.39 0.46 0.36 0.44 0.58 0.00 -100.00%

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