[P&O] YoY Cumulative Quarter Result on 30-Jun-2003 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 65.76%
YoY- 49.01%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 193,613 190,976 168,886 201,784 176,325 168,036 107,894 10.23%
PBT 9,000 -8,804 -6,908 -2,640 -538 -37,951 15,364 -8.52%
Tax -2,219 -289 1,419 578 538 37,951 -7,731 -18.77%
NP 6,781 -9,093 -5,489 -2,062 0 0 7,633 -1.95%
-
NP to SH 6,781 -9,093 -5,489 -2,062 -4,044 -30,540 7,633 -1.95%
-
Tax Rate 24.66% - - - - - 50.32% -
Total Cost 186,832 200,069 174,375 203,846 176,325 168,036 100,261 10.92%
-
Net Worth 212,229 212,414 232,512 198,216 235,900 227,140 268,991 -3.87%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 3,882 6,016 3,981 3,716 3,716 3,719 - -
Div Payout % 57.25% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 212,229 212,414 232,512 198,216 235,900 227,140 268,991 -3.87%
NOSH 103,526 103,481 106,170 99,108 99,117 99,188 99,258 0.70%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.50% -4.76% -3.25% -1.02% 0.00% 0.00% 7.07% -
ROE 3.20% -4.28% -2.36% -1.04% -1.71% -13.45% 2.84% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 187.02 182.51 159.07 203.60 177.89 169.41 108.70 9.46%
EPS 6.55 -8.69 -5.17 -2.08 -4.08 -30.79 7.69 -2.63%
DPS 3.75 5.75 3.75 3.75 3.75 3.75 0.00 -
NAPS 2.05 2.03 2.19 2.00 2.38 2.29 2.71 -4.54%
Adjusted Per Share Value based on latest NOSH - 99,477
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 65.38 64.49 57.03 68.14 59.54 56.74 36.43 10.23%
EPS 2.29 -3.07 -1.85 -0.70 -1.37 -10.31 2.58 -1.96%
DPS 1.31 2.03 1.34 1.26 1.26 1.26 0.00 -
NAPS 0.7167 0.7173 0.7851 0.6693 0.7966 0.767 0.9083 -3.86%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.83 0.94 0.96 0.84 1.13 1.12 1.90 -
P/RPS 0.44 0.52 0.60 0.41 0.64 0.66 1.75 -20.54%
P/EPS 12.67 -10.82 -18.57 -40.37 -27.70 -3.64 24.71 -10.53%
EY 7.89 -9.24 -5.39 -2.48 -3.61 -27.49 4.05 11.75%
DY 4.52 6.12 3.91 4.46 3.32 3.35 0.00 -
P/NAPS 0.40 0.46 0.44 0.42 0.47 0.49 0.70 -8.90%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 30/08/05 30/08/04 27/08/03 30/08/02 29/08/01 29/08/00 -
Price 0.82 0.92 0.95 1.35 1.10 1.19 1.93 -
P/RPS 0.44 0.50 0.60 0.66 0.62 0.70 1.78 -20.77%
P/EPS 12.52 -10.59 -18.38 -64.89 -26.96 -3.86 25.10 -10.94%
EY 7.99 -9.45 -5.44 -1.54 -3.71 -25.87 3.98 12.31%
DY 4.57 6.25 3.95 2.78 3.41 3.15 0.00 -
P/NAPS 0.40 0.45 0.43 0.68 0.46 0.52 0.71 -9.11%

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