[P&O] YoY Cumulative Quarter Result on 31-Dec-2007 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -190.51%
YoY- -126.3%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 114,730 115,514 85,394 63,082 57,305 64,214 55,792 12.76%
PBT 13,975 -27,495 -20,771 -2,353 16,389 4,368 -4,649 -
Tax -4,369 6,143 5,630 -576 -5,252 -1,293 -700 35.67%
NP 9,606 -21,352 -15,141 -2,929 11,137 3,075 -5,349 -
-
NP to SH 9,606 -21,352 -15,141 -2,929 11,137 3,075 -5,349 -
-
Tax Rate 31.26% - - - 32.05% 29.60% - -
Total Cost 105,124 136,866 100,535 66,011 46,168 61,139 61,141 9.44%
-
Net Worth 189,209 166,312 138,818 177,643 200,713 220,375 228,788 -3.11%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 189,209 166,312 138,818 177,643 200,713 220,375 228,788 -3.11%
NOSH 242,575 127,932 105,968 105,740 102,929 102,500 105,920 14.80%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.37% -18.48% -17.73% -4.64% 19.43% 4.79% -9.59% -
ROE 5.08% -12.84% -10.91% -1.65% 5.55% 1.40% -2.34% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 47.30 90.29 80.58 59.66 55.67 62.65 52.67 -1.77%
EPS 3.96 -16.69 -14.28 -2.77 10.82 3.00 -5.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.30 1.31 1.68 1.95 2.15 2.16 -15.60%
Adjusted Per Share Value based on latest NOSH - 105,740
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 38.74 39.01 28.84 21.30 19.35 21.68 18.84 12.76%
EPS 3.24 -7.21 -5.11 -0.99 3.76 1.04 -1.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.5616 0.4688 0.5999 0.6778 0.7442 0.7726 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.55 0.50 0.75 0.80 0.89 0.96 -
P/RPS 1.86 0.61 0.62 1.26 1.44 1.42 1.82 0.36%
P/EPS 22.22 -3.30 -3.50 -27.08 7.39 29.67 -19.01 -
EY 4.50 -30.35 -28.58 -3.69 13.53 3.37 -5.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.42 0.38 0.45 0.41 0.41 0.44 17.01%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 22/02/06 24/02/05 -
Price 0.88 0.60 0.51 0.73 0.83 0.90 0.94 -
P/RPS 1.86 0.66 0.63 1.22 1.49 1.44 1.78 0.73%
P/EPS 22.22 -3.59 -3.57 -26.35 7.67 30.00 -18.61 -
EY 4.50 -27.82 -28.02 -3.79 13.04 3.33 -5.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.46 0.39 0.43 0.43 0.42 0.44 17.01%

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