[P&O] YoY Annualized Quarter Result on 31-Dec-2005 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 4029.71%
YoY- 157.49%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 341,576 252,328 229,220 256,856 223,168 217,836 249,484 5.37%
PBT -83,084 -9,412 65,556 17,472 -18,596 3,880 -5,008 59.63%
Tax 22,520 -2,304 -21,008 -5,172 -2,800 -3,456 644 80.73%
NP -60,564 -11,716 44,548 12,300 -21,396 424 -4,364 54.95%
-
NP to SH -60,564 -11,716 44,548 12,300 -21,396 424 -4,364 54.95%
-
Tax Rate - - 32.05% 29.60% - 89.07% - -
Total Cost 402,140 264,044 184,672 244,556 244,564 217,412 253,848 7.96%
-
Net Worth 138,818 177,643 200,713 220,375 228,788 223,563 224,863 -7.71%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 138,818 177,643 200,713 220,375 228,788 223,563 224,863 -7.71%
NOSH 105,968 105,740 102,929 102,500 105,920 96,363 99,058 1.12%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -17.73% -4.64% 19.43% 4.79% -9.59% 0.19% -1.75% -
ROE -43.63% -6.60% 22.19% 5.58% -9.35% 0.19% -1.94% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 322.34 238.63 222.70 250.59 210.69 226.06 251.85 4.19%
EPS -57.12 -11.08 43.28 12.00 -20.20 0.44 -4.40 53.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.68 1.95 2.15 2.16 2.32 2.27 -8.74%
Adjusted Per Share Value based on latest NOSH - 102,500
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 115.34 85.21 77.40 86.74 75.36 73.56 84.25 5.36%
EPS -20.45 -3.96 15.04 4.15 -7.23 0.14 -1.47 55.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.5999 0.6778 0.7442 0.7726 0.7549 0.7593 -7.71%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.50 0.75 0.80 0.89 0.96 1.01 0.80 -
P/RPS 0.16 0.31 0.36 0.36 0.46 0.45 0.32 -10.90%
P/EPS -0.87 -6.77 1.85 7.42 -4.75 229.55 -18.16 -39.70%
EY -114.31 -14.77 54.10 13.48 -21.04 0.44 -5.51 65.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.45 0.41 0.41 0.44 0.44 0.35 1.37%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 13/02/09 21/02/08 28/02/07 22/02/06 24/02/05 20/02/04 18/02/03 -
Price 0.51 0.73 0.83 0.90 0.94 0.95 0.74 -
P/RPS 0.16 0.31 0.37 0.36 0.45 0.42 0.29 -9.42%
P/EPS -0.89 -6.59 1.92 7.50 -4.65 215.91 -16.80 -38.68%
EY -112.06 -15.18 52.14 13.33 -21.49 0.46 -5.95 63.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.43 0.42 0.44 0.41 0.33 2.82%

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