[P&O] YoY TTM Result on 30-Sep-2005 [#4]

Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#4]
Profit Trend
QoQ- 93.43%
YoY- 72.97%
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 337,212 256,872 266,201 264,216 228,700 264,454 251,465 5.00%
PBT -37,164 10,791 -7,434 3,649 1,160 677 -13,284 18.68%
Tax 4,547 -7,555 -3,980 -3,962 -2,318 -2,855 2,409 11.15%
NP -32,617 3,236 -11,414 -313 -1,158 -2,178 -10,875 20.06%
-
NP to SH -32,617 3,236 -11,414 -313 -1,158 -2,178 -10,875 20.06%
-
Tax Rate - 70.01% - 108.58% 199.83% 421.71% - -
Total Cost 369,829 253,636 277,615 264,529 229,858 266,632 262,340 5.88%
-
Net Worth 141,653 183,033 193,829 220,018 237,300 230,066 229,150 -7.69%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - 11,871 9,622 7,772 8,045 7,355 7,442 -
Div Payout % - 366.84% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 141,653 183,033 193,829 220,018 237,300 230,066 229,150 -7.69%
NOSH 106,506 105,799 104,209 103,782 106,412 96,666 99,199 1.19%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -9.67% 1.26% -4.29% -0.12% -0.51% -0.82% -4.32% -
ROE -23.03% 1.77% -5.89% -0.14% -0.49% -0.95% -4.75% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 316.61 242.79 255.45 254.59 214.92 273.57 253.49 3.77%
EPS -30.62 3.06 -10.95 -0.30 -1.09 -2.25 -10.96 18.65%
DPS 0.00 11.22 9.25 7.49 7.56 7.61 7.50 -
NAPS 1.33 1.73 1.86 2.12 2.23 2.38 2.31 -8.78%
Adjusted Per Share Value based on latest NOSH - 103,782
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 113.87 86.74 89.89 89.22 77.23 89.30 84.91 5.00%
EPS -11.01 1.09 -3.85 -0.11 -0.39 -0.74 -3.67 20.07%
DPS 0.00 4.01 3.25 2.62 2.72 2.48 2.51 -
NAPS 0.4783 0.6181 0.6545 0.743 0.8013 0.7769 0.7738 -7.69%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.57 0.71 0.82 0.92 0.92 1.14 0.94 -
P/RPS 0.18 0.29 0.32 0.36 0.43 0.42 0.37 -11.30%
P/EPS -1.86 23.21 -7.49 -305.05 -84.54 -50.60 -8.57 -22.46%
EY -53.73 4.31 -13.36 -0.33 -1.18 -1.98 -11.66 28.96%
DY 0.00 15.80 11.28 8.14 8.22 6.67 7.98 -
P/NAPS 0.43 0.41 0.44 0.43 0.41 0.48 0.41 0.79%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 27/11/08 29/11/07 05/12/06 30/11/05 29/11/04 28/11/03 29/11/02 -
Price 0.53 0.72 0.82 0.90 0.86 1.10 0.88 -
P/RPS 0.17 0.30 0.32 0.35 0.40 0.40 0.35 -11.32%
P/EPS -1.73 23.54 -7.49 -298.42 -79.03 -48.82 -8.03 -22.55%
EY -57.78 4.25 -13.36 -0.34 -1.27 -2.05 -12.46 29.10%
DY 0.00 15.58 11.28 8.32 8.79 6.92 8.52 -
P/NAPS 0.40 0.42 0.44 0.42 0.39 0.46 0.38 0.85%

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