[P&O] YoY TTM Result on 31-Mar-2004 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
31-Mar-2004 [#2]
Profit Trend
QoQ- 889.09%
YoY- 134.65%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 256,156 273,310 239,220 233,777 276,776 236,219 198,281 4.35%
PBT 3,402 14,029 -10,218 14,808 -32,123 25,077 -30,716 -
Tax -5,572 -5,287 -660 -7,067 9,781 -1,887 32,480 -
NP -2,170 8,742 -10,878 7,741 -22,342 23,190 1,764 -
-
NP to SH -2,170 8,742 -10,878 7,741 -22,342 13,497 -26,404 -34.05%
-
Tax Rate 163.79% 37.69% - 47.72% - 7.52% - -
Total Cost 258,326 264,568 250,098 226,036 299,118 213,029 196,517 4.66%
-
Net Worth 199,268 219,799 225,413 260,016 220,509 247,694 237,034 -2.84%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 13,576 7,772 8,045 7,355 7,442 3,719 26,024 -10.27%
Div Payout % 0.00% 88.91% 0.00% 95.02% 0.00% 27.56% 0.00% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 199,268 219,799 225,413 260,016 220,509 247,694 237,034 -2.84%
NOSH 105,433 104,666 105,333 109,250 99,328 99,077 99,177 1.02%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.85% 3.20% -4.55% 3.31% -8.07% 9.82% 0.89% -
ROE -1.09% 3.98% -4.83% 2.98% -10.13% 5.45% -11.14% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 242.96 261.12 227.11 213.98 278.65 238.42 199.92 3.30%
EPS -2.06 8.35 -10.33 7.09 -22.49 13.62 -26.62 -34.70%
DPS 12.88 7.43 7.64 6.73 7.50 3.75 26.25 -11.18%
NAPS 1.89 2.10 2.14 2.38 2.22 2.50 2.39 -3.83%
Adjusted Per Share Value based on latest NOSH - 109,250
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 86.50 92.29 80.78 78.94 93.46 79.77 66.96 4.35%
EPS -0.73 2.95 -3.67 2.61 -7.54 4.56 -8.92 -34.09%
DPS 4.58 2.62 2.72 2.48 2.51 1.26 8.79 -10.29%
NAPS 0.6729 0.7422 0.7612 0.878 0.7446 0.8364 0.8004 -2.84%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.83 0.89 0.93 0.87 0.70 1.25 1.32 -
P/RPS 0.34 0.34 0.41 0.41 0.25 0.52 0.66 -10.46%
P/EPS -40.33 10.66 -9.01 12.28 -3.11 9.18 -4.96 41.78%
EY -2.48 9.38 -11.10 8.14 -32.13 10.90 -20.17 -29.47%
DY 15.51 8.34 8.21 7.74 10.71 3.00 19.89 -4.05%
P/NAPS 0.44 0.42 0.43 0.37 0.32 0.50 0.55 -3.64%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/05/07 29/05/06 27/05/05 31/05/04 29/05/03 24/05/02 30/05/01 -
Price 0.80 0.88 0.90 0.98 0.76 1.21 1.21 -
P/RPS 0.33 0.34 0.40 0.46 0.27 0.51 0.61 -9.72%
P/EPS -38.87 10.54 -8.71 13.83 -3.38 8.88 -4.54 43.00%
EY -2.57 9.49 -11.47 7.23 -29.60 11.26 -22.00 -30.07%
DY 16.10 8.44 8.49 6.87 9.87 3.10 21.69 -4.84%
P/NAPS 0.42 0.42 0.42 0.41 0.34 0.48 0.51 -3.18%

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