[P&O] YoY Quarter Result on 30-Jun-2004 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Jun-2004 [#3]
Profit Trend
QoQ- -347.59%
YoY- -337.02%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 62,434 62,678 69,135 57,565 59,786 59,319 58,986 0.95%
PBT 11,788 3,839 -3,585 -13,067 5,332 -11,405 -11,549 -
Tax -3,899 -290 315 3,681 -1,372 11,405 11,549 -
NP 7,889 3,549 -3,270 -9,386 3,960 0 0 -
-
NP to SH 7,889 3,549 -3,270 -9,386 3,960 -9,489 -9,693 -
-
Tax Rate 33.08% 7.55% - - 25.73% - - -
Total Cost 54,545 59,129 72,405 66,951 55,826 59,319 58,986 -1.29%
-
Net Worth 198,014 212,732 210,066 236,812 198,954 236,232 227,195 -2.26%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 3,949 3,891 3,880 4,055 3,730 3,722 - -
Div Payout % 50.07% 109.65% 0.00% 0.00% 94.20% 0.00% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 198,014 212,732 210,066 236,812 198,954 236,232 227,195 -2.26%
NOSH 105,327 103,771 103,481 108,133 99,477 99,257 99,211 1.00%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 12.64% 5.66% -4.73% -16.31% 6.62% 0.00% 0.00% -
ROE 3.98% 1.67% -1.56% -3.96% 1.99% -4.02% -4.27% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 59.28 60.40 66.81 53.24 60.10 59.76 59.45 -0.04%
EPS 7.49 3.42 -3.16 -8.68 3.99 -9.56 -9.77 -
DPS 3.75 3.75 3.75 3.75 3.75 3.75 0.00 -
NAPS 1.88 2.05 2.03 2.19 2.00 2.38 2.29 -3.23%
Adjusted Per Share Value based on latest NOSH - 108,133
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 21.08 21.17 23.35 19.44 20.19 20.03 19.92 0.94%
EPS 2.66 1.20 -1.10 -3.17 1.34 -3.20 -3.27 -
DPS 1.33 1.31 1.31 1.37 1.26 1.26 0.00 -
NAPS 0.6687 0.7184 0.7094 0.7997 0.6718 0.7977 0.7672 -2.26%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.79 0.83 0.94 0.96 0.84 1.13 1.12 -
P/RPS 1.33 1.37 1.41 1.80 1.40 1.89 1.88 -5.60%
P/EPS 10.55 24.27 -29.75 -11.06 21.10 -11.82 -11.46 -
EY 9.48 4.12 -3.36 -9.04 4.74 -8.46 -8.72 -
DY 4.75 4.52 3.99 3.91 4.46 3.32 0.00 -
P/NAPS 0.42 0.40 0.46 0.44 0.42 0.47 0.49 -2.53%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 27/08/07 30/08/06 30/08/05 30/08/04 27/08/03 30/08/02 29/08/01 -
Price 0.68 0.82 0.92 0.95 1.35 1.10 1.19 -
P/RPS 1.15 1.36 1.38 1.78 2.25 1.84 2.00 -8.80%
P/EPS 9.08 23.98 -29.11 -10.94 33.91 -11.51 -12.18 -
EY 11.01 4.17 -3.43 -9.14 2.95 -8.69 -8.21 -
DY 5.51 4.57 4.08 3.95 2.78 3.41 0.00 -
P/NAPS 0.36 0.40 0.45 0.43 0.68 0.46 0.52 -5.94%

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