[P&O] YoY Annualized Quarter Result on 31-Dec-2003 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Dec-2003 [#1]
Profit Trend
QoQ- 119.47%
YoY- 109.72%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 229,220 256,856 223,168 217,836 249,484 233,448 233,704 -0.32%
PBT 65,556 17,472 -18,596 3,880 -5,008 14,160 -62,560 -
Tax -21,008 -5,172 -2,800 -3,456 644 -8,708 62,560 -
NP 44,548 12,300 -21,396 424 -4,364 5,452 0 -
-
NP to SH 44,548 12,300 -21,396 424 -4,364 5,452 -47,684 -
-
Tax Rate 32.05% 29.60% - 89.07% - 61.50% - -
Total Cost 184,672 244,556 244,564 217,412 253,848 227,996 233,704 -3.84%
-
Net Worth 200,713 220,375 228,788 223,563 224,863 244,743 247,940 -3.45%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 200,713 220,375 228,788 223,563 224,863 244,743 247,940 -3.45%
NOSH 102,929 102,500 105,920 96,363 99,058 99,489 99,176 0.62%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 19.43% 4.79% -9.59% 0.19% -1.75% 2.34% 0.00% -
ROE 22.19% 5.58% -9.35% 0.19% -1.94% 2.23% -19.23% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 222.70 250.59 210.69 226.06 251.85 234.65 235.64 -0.93%
EPS 43.28 12.00 -20.20 0.44 -4.40 5.48 -48.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 2.15 2.16 2.32 2.27 2.46 2.50 -4.05%
Adjusted Per Share Value based on latest NOSH - 96,363
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 77.40 86.74 75.36 73.56 84.25 78.83 78.92 -0.32%
EPS 15.04 4.15 -7.23 0.14 -1.47 1.84 -16.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6778 0.7442 0.7726 0.7549 0.7593 0.8264 0.8372 -3.45%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.80 0.89 0.96 1.01 0.80 1.11 1.26 -
P/RPS 0.36 0.36 0.46 0.45 0.32 0.47 0.53 -6.24%
P/EPS 1.85 7.42 -4.75 229.55 -18.16 20.26 -2.62 -
EY 54.10 13.48 -21.04 0.44 -5.51 4.94 -38.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.44 0.44 0.35 0.45 0.50 -3.25%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 22/02/06 24/02/05 20/02/04 18/02/03 28/02/02 28/02/01 -
Price 0.83 0.90 0.94 0.95 0.74 1.21 1.44 -
P/RPS 0.37 0.36 0.45 0.42 0.29 0.52 0.61 -7.99%
P/EPS 1.92 7.50 -4.65 215.91 -16.80 22.08 -3.00 -
EY 52.14 13.33 -21.49 0.46 -5.95 4.53 -33.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.44 0.41 0.33 0.49 0.58 -4.86%

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