[P&O] YoY TTM Result on 30-Jun-2007 [#3]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 200.0%
YoY- -86.05%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 465,880 384,977 312,446 255,912 266,853 250,790 231,556 12.35%
PBT -7,352 10,470 -47,226 11,351 21,453 -736 -3,591 12.67%
Tax -4,294 -4,508 4,584 -9,181 -5,892 -4,026 -2,014 13.44%
NP -11,646 5,962 -42,642 2,170 15,561 -4,762 -5,605 12.95%
-
NP to SH -11,646 5,962 -42,642 2,170 15,561 -4,762 -5,605 12.95%
-
Tax Rate - 43.06% - 80.88% 27.46% - - -
Total Cost 477,526 379,015 355,088 253,742 251,292 255,552 237,161 12.36%
-
Net Worth 160,722 105,836 150,465 198,014 212,732 210,066 236,812 -6.25%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - 3,967 13,635 7,783 7,871 7,680 -
Div Payout % - - 0.00% 628.34% 50.02% 0.00% 0.00% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 160,722 105,836 150,465 198,014 212,732 210,066 236,812 -6.25%
NOSH 223,225 105,836 106,713 105,327 103,771 103,481 108,133 12.83%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -2.50% 1.55% -13.65% 0.85% 5.83% -1.90% -2.42% -
ROE -7.25% 5.63% -28.34% 1.10% 7.31% -2.27% -2.37% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 208.70 363.75 292.79 242.97 257.15 242.35 214.14 -0.42%
EPS -5.22 5.63 -39.96 2.06 15.00 -4.60 -5.18 0.12%
DPS 0.00 0.00 3.75 12.95 7.50 7.61 7.10 -
NAPS 0.72 1.00 1.41 1.88 2.05 2.03 2.19 -16.91%
Adjusted Per Share Value based on latest NOSH - 105,327
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 157.32 130.00 105.51 86.42 90.11 84.69 78.19 12.35%
EPS -3.93 2.01 -14.40 0.73 5.25 -1.61 -1.89 12.97%
DPS 0.00 0.00 1.34 4.60 2.63 2.66 2.59 -
NAPS 0.5427 0.3574 0.5081 0.6687 0.7184 0.7094 0.7997 -6.25%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.62 0.51 0.68 0.79 0.83 0.94 0.96 -
P/RPS 0.30 0.14 0.23 0.33 0.32 0.39 0.45 -6.53%
P/EPS -11.88 9.05 -1.70 38.34 5.54 -20.43 -18.52 -7.12%
EY -8.41 11.05 -58.76 2.61 18.07 -4.90 -5.40 7.65%
DY 0.00 0.00 5.51 16.39 9.04 8.09 7.40 -
P/NAPS 0.86 0.51 0.48 0.42 0.40 0.46 0.44 11.81%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 20/08/10 26/08/09 25/08/08 27/08/07 30/08/06 30/08/05 30/08/04 -
Price 1.23 0.52 0.62 0.68 0.82 0.92 0.95 -
P/RPS 0.59 0.14 0.21 0.28 0.32 0.38 0.44 5.00%
P/EPS -23.58 9.23 -1.55 33.01 5.47 -19.99 -18.33 4.28%
EY -4.24 10.83 -64.45 3.03 18.29 -5.00 -5.46 -4.12%
DY 0.00 0.00 6.05 19.04 9.15 8.27 7.48 -
P/NAPS 1.71 0.52 0.44 0.36 0.40 0.45 0.43 25.85%

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