[P&O] YoY Quarter Result on 31-Mar-2003 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
31-Mar-2003 [#2]
Profit Trend
QoQ- -351.97%
YoY- -220.8%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 66,721 66,049 56,862 79,627 58,644 50,624 35,378 11.14%
PBT 793 -570 5,189 -6,720 7,327 -10,762 21,114 -42.11%
Tax -636 96 -1,398 1,789 -3,245 10,762 -7,073 -33.05%
NP 157 -474 3,791 -4,931 4,082 0 14,041 -52.69%
-
NP to SH 157 -474 3,791 -4,931 4,082 -8,926 14,041 -52.69%
-
Tax Rate 80.20% - 26.94% - 44.29% - 33.50% -
Total Cost 66,564 66,523 53,071 84,558 54,562 50,624 21,337 20.86%
-
Net Worth 219,799 225,413 260,016 220,509 247,694 237,034 280,819 -3.99%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - 3,719 7,442 -
Div Payout % - - - - - 0.00% 53.00% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 219,799 225,413 260,016 220,509 247,694 237,034 280,819 -3.99%
NOSH 104,666 105,333 109,250 99,328 99,077 99,177 99,229 0.89%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 0.24% -0.72% 6.67% -6.19% 6.96% 0.00% 39.69% -
ROE 0.07% -0.21% 1.46% -2.24% 1.65% -3.77% 5.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 63.75 62.70 52.05 80.17 59.19 51.04 35.65 10.16%
EPS 0.15 -0.45 3.47 -4.97 4.12 -9.00 14.15 -53.11%
DPS 0.00 0.00 0.00 0.00 0.00 3.75 7.50 -
NAPS 2.10 2.14 2.38 2.22 2.50 2.39 2.83 -4.84%
Adjusted Per Share Value based on latest NOSH - 99,328
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 22.53 22.30 19.20 26.89 19.80 17.09 11.95 11.14%
EPS 0.05 -0.16 1.28 -1.67 1.38 -3.01 4.74 -53.15%
DPS 0.00 0.00 0.00 0.00 0.00 1.26 2.51 -
NAPS 0.7422 0.7612 0.878 0.7446 0.8364 0.8004 0.9483 -4.00%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.89 0.93 0.87 0.70 1.25 1.32 2.58 -
P/RPS 1.40 1.48 1.67 0.87 2.11 2.59 7.24 -23.94%
P/EPS 593.33 -206.67 25.07 -14.10 30.34 -14.67 18.23 78.63%
EY 0.17 -0.48 3.99 -7.09 3.30 -6.82 5.48 -43.93%
DY 0.00 0.00 0.00 0.00 0.00 2.84 2.91 -
P/NAPS 0.42 0.43 0.37 0.32 0.50 0.55 0.91 -12.08%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 27/05/05 31/05/04 29/05/03 24/05/02 30/05/01 30/05/00 -
Price 0.88 0.90 0.98 0.76 1.21 1.21 2.11 -
P/RPS 1.38 1.44 1.88 0.95 2.04 2.37 5.92 -21.54%
P/EPS 586.67 -200.00 28.24 -15.31 29.37 -13.44 14.91 84.37%
EY 0.17 -0.50 3.54 -6.53 3.40 -7.44 6.71 -45.79%
DY 0.00 0.00 0.00 0.00 0.00 3.10 3.55 -
P/NAPS 0.42 0.42 0.41 0.34 0.48 0.51 0.75 -9.20%

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