[P&O] YoY Annualized Quarter Result on 31-Mar-2004 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 1738.21%
YoY- 164.71%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 241,780 261,870 243,682 222,642 283,996 234,012 218,100 1.73%
PBT 31,994 10,322 -10,438 12,318 -15,944 21,734 -52,804 -
Tax -7,042 -3,858 -1,208 -4,524 3,900 -10,844 52,804 -
NP 24,952 6,464 -11,646 7,794 -12,044 10,890 0 -
-
NP to SH 24,952 6,464 -11,646 7,794 -12,044 10,890 -41,694 -
-
Tax Rate 22.01% 37.38% - 36.73% - 49.89% - -
Total Cost 216,828 255,406 255,328 214,848 296,040 223,122 218,100 -0.09%
-
Net Worth 196,825 216,843 224,931 249,996 220,368 247,950 237,032 -3.04%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 7,810 - - - - - 7,438 0.81%
Div Payout % 31.30% - - - - - 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 196,825 216,843 224,931 249,996 220,368 247,950 237,032 -3.04%
NOSH 104,140 103,258 105,108 105,040 99,264 99,180 99,176 0.81%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 10.32% 2.47% -4.78% 3.50% -4.24% 4.65% 0.00% -
ROE 12.68% 2.98% -5.18% 3.12% -5.47% 4.39% -17.59% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 232.17 253.61 231.84 211.96 286.10 235.95 219.91 0.90%
EPS 23.96 6.26 -11.08 7.42 -12.14 10.98 -42.04 -
DPS 7.50 0.00 0.00 0.00 0.00 0.00 7.50 0.00%
NAPS 1.89 2.10 2.14 2.38 2.22 2.50 2.39 -3.83%
Adjusted Per Share Value based on latest NOSH - 109,250
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 81.64 88.43 82.29 75.18 95.90 79.02 73.65 1.73%
EPS 8.43 2.18 -3.93 2.63 -4.07 3.68 -14.08 -
DPS 2.64 0.00 0.00 0.00 0.00 0.00 2.51 0.84%
NAPS 0.6646 0.7322 0.7595 0.8442 0.7441 0.8373 0.8004 -3.04%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.83 0.89 0.93 0.87 0.70 1.25 1.32 -
P/RPS 0.36 0.35 0.40 0.41 0.24 0.53 0.60 -8.15%
P/EPS 3.46 14.22 -8.39 11.73 -5.77 11.38 -3.14 -
EY 28.87 7.03 -11.91 8.53 -17.33 8.78 -31.85 -
DY 9.04 0.00 0.00 0.00 0.00 0.00 5.68 8.04%
P/NAPS 0.44 0.42 0.43 0.37 0.32 0.50 0.55 -3.64%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 27/05/05 31/05/04 29/05/03 24/05/02 30/05/01 -
Price 0.80 0.88 0.90 0.98 0.76 1.21 1.21 -
P/RPS 0.34 0.35 0.39 0.46 0.27 0.51 0.55 -7.69%
P/EPS 3.34 14.06 -8.12 13.21 -6.26 11.02 -2.88 -
EY 29.95 7.11 -12.31 7.57 -15.96 9.07 -34.74 -
DY 9.38 0.00 0.00 0.00 0.00 0.00 6.20 7.14%
P/NAPS 0.42 0.42 0.42 0.41 0.34 0.48 0.51 -3.18%

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