[P&O] YoY Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- -43.99%
YoY- 286.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 500,696 394,062 316,160 241,780 261,870 243,682 222,642 14.45%
PBT -32 -17,056 -38,636 31,994 10,322 -10,438 12,318 -
Tax -2,802 4,782 5,858 -7,042 -3,858 -1,208 -4,524 -7.67%
NP -2,834 -12,274 -32,778 24,952 6,464 -11,646 7,794 -
-
NP to SH -2,834 -12,274 -32,778 24,952 6,464 -11,646 7,794 -
-
Tax Rate - - - 22.01% 37.38% - 36.73% -
Total Cost 503,530 406,336 348,938 216,828 255,406 255,328 214,848 15.24%
-
Net Worth 144,945 140,485 161,220 196,825 216,843 224,931 249,996 -8.68%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 7,810 - - - -
Div Payout % - - - 31.30% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 144,945 140,485 161,220 196,825 216,843 224,931 249,996 -8.68%
NOSH 108,167 105,628 106,768 104,140 103,258 105,108 105,040 0.48%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin -0.57% -3.11% -10.37% 10.32% 2.47% -4.78% 3.50% -
ROE -1.96% -8.74% -20.33% 12.68% 2.98% -5.18% 3.12% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 462.89 373.07 296.12 232.17 253.61 231.84 211.96 13.89%
EPS -2.62 -11.62 -30.70 23.96 6.26 -11.08 7.42 -
DPS 0.00 0.00 0.00 7.50 0.00 0.00 0.00 -
NAPS 1.34 1.33 1.51 1.89 2.10 2.14 2.38 -9.12%
Adjusted Per Share Value based on latest NOSH - 105,433
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 169.08 133.07 106.76 81.64 88.43 82.29 75.18 14.45%
EPS -0.96 -4.14 -11.07 8.43 2.18 -3.93 2.63 -
DPS 0.00 0.00 0.00 2.64 0.00 0.00 0.00 -
NAPS 0.4895 0.4744 0.5444 0.6646 0.7322 0.7595 0.8442 -8.67%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.63 0.50 0.71 0.83 0.89 0.93 0.87 -
P/RPS 0.14 0.13 0.24 0.36 0.35 0.40 0.41 -16.38%
P/EPS -24.05 -4.30 -2.31 3.46 14.22 -8.39 11.73 -
EY -4.16 -23.24 -43.24 28.87 7.03 -11.91 8.53 -
DY 0.00 0.00 0.00 9.04 0.00 0.00 0.00 -
P/NAPS 0.47 0.38 0.47 0.44 0.42 0.43 0.37 4.06%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 29/05/09 23/05/08 28/05/07 29/05/06 27/05/05 31/05/04 -
Price 0.61 0.50 0.72 0.80 0.88 0.90 0.98 -
P/RPS 0.13 0.13 0.24 0.34 0.35 0.39 0.46 -18.98%
P/EPS -23.28 -4.30 -2.35 3.34 14.06 -8.12 13.21 -
EY -4.30 -23.24 -42.64 29.95 7.11 -12.31 7.57 -
DY 0.00 0.00 0.00 9.38 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.48 0.42 0.42 0.42 0.41 1.93%

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