[P&O] YoY TTM Result on 31-Dec-2004 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- -471.07%
YoY- -574.11%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 262,649 259,292 272,638 230,033 256,542 255,636 228,356 2.35%
PBT -7,951 4,587 12,666 -4,459 2,899 -18,076 6,988 -
Tax -2,879 -7,939 -4,555 -2,154 -3,880 4,747 12,120 -
NP -10,830 -3,352 8,111 -6,613 -981 -13,329 19,108 -
-
NP to SH -10,830 -3,352 8,111 -6,613 -981 -13,329 489 -
-
Tax Rate - 173.08% 35.96% - 133.84% - -173.44% -
Total Cost 273,479 262,644 264,527 236,646 257,523 268,965 209,248 4.56%
-
Net Worth 177,643 200,713 220,375 228,788 223,563 224,863 244,743 -5.19%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 11,871 9,622 7,772 8,045 7,355 7,442 7,438 8.09%
Div Payout % 0.00% 0.00% 95.83% 0.00% 0.00% 0.00% 1,521.22% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 177,643 200,713 220,375 228,788 223,563 224,863 244,743 -5.19%
NOSH 105,740 102,929 102,500 105,920 96,363 99,058 99,489 1.02%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -4.12% -1.29% 2.98% -2.87% -0.38% -5.21% 8.37% -
ROE -6.10% -1.67% 3.68% -2.89% -0.44% -5.93% 0.20% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 248.39 251.91 265.99 217.17 266.22 258.06 229.53 1.32%
EPS -10.24 -3.26 7.91 -6.24 -1.02 -13.46 0.49 -
DPS 11.25 9.25 7.58 7.60 7.63 7.50 7.50 6.98%
NAPS 1.68 1.95 2.15 2.16 2.32 2.27 2.46 -6.15%
Adjusted Per Share Value based on latest NOSH - 105,920
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 88.69 87.56 92.06 77.68 86.63 86.32 77.11 2.35%
EPS -3.66 -1.13 2.74 -2.23 -0.33 -4.50 0.17 -
DPS 4.01 3.25 2.62 2.72 2.48 2.51 2.51 8.11%
NAPS 0.5999 0.6778 0.7442 0.7726 0.7549 0.7593 0.8264 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.75 0.80 0.89 0.96 1.01 0.80 1.11 -
P/RPS 0.30 0.32 0.33 0.44 0.38 0.31 0.48 -7.53%
P/EPS -7.32 -24.57 11.25 -15.38 -99.21 -5.95 225.83 -
EY -13.66 -4.07 8.89 -6.50 -1.01 -16.82 0.44 -
DY 15.00 11.56 8.52 7.91 7.56 9.38 6.76 14.19%
P/NAPS 0.45 0.41 0.41 0.44 0.44 0.35 0.45 0.00%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 21/02/08 28/02/07 22/02/06 24/02/05 20/02/04 18/02/03 28/02/02 -
Price 0.73 0.83 0.90 0.94 0.95 0.74 1.21 -
P/RPS 0.29 0.33 0.34 0.43 0.36 0.29 0.53 -9.55%
P/EPS -7.13 -25.49 11.37 -15.06 -93.32 -5.50 246.18 -
EY -14.03 -3.92 8.79 -6.64 -1.07 -18.18 0.41 -
DY 15.41 11.14 8.43 8.08 8.03 10.14 6.20 16.37%
P/NAPS 0.43 0.43 0.42 0.44 0.41 0.33 0.49 -2.15%

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