[P&O] QoQ Annualized Quarter 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- -1747.67%
YoY- -5146.23%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 264,216 254,634 243,682 223,168 228,700 225,181 222,642 12.07%
PBT 3,649 -11,738 -10,438 -18,596 1,160 -9,210 12,318 -55.52%
Tax -3,962 -385 -1,208 -2,800 -2,318 1,892 -4,524 -8.45%
NP -313 -12,124 -11,646 -21,396 -1,158 -7,318 7,794 -
-
NP to SH -313 -12,124 -11,646 -21,396 -1,158 -7,318 7,794 -
-
Tax Rate 108.58% - - - 199.83% - 36.73% -
Total Cost 264,529 266,758 255,328 244,564 229,858 232,499 214,848 14.86%
-
Net Worth 221,186 212,414 224,931 228,788 236,911 232,512 249,996 -7.83%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 9,911 8,022 - - 7,967 5,308 - -
Div Payout % 0.00% 0.00% - - 0.00% 0.00% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 221,186 212,414 224,931 228,788 236,911 232,512 249,996 -7.83%
NOSH 104,333 103,481 105,108 105,920 106,238 106,170 105,040 -0.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -0.12% -4.76% -4.78% -9.59% -0.51% -3.25% 3.50% -
ROE -0.14% -5.71% -5.18% -9.35% -0.49% -3.15% 3.12% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 253.24 243.35 231.84 210.69 215.27 212.09 211.96 12.58%
EPS -0.30 -11.59 -11.08 -20.20 -1.09 -6.89 7.42 -
DPS 9.50 7.67 0.00 0.00 7.50 5.00 0.00 -
NAPS 2.12 2.03 2.14 2.16 2.23 2.19 2.38 -7.41%
Adjusted Per Share Value based on latest NOSH - 105,920
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 89.22 85.98 82.28 75.36 77.22 76.04 75.18 12.07%
EPS -0.11 -4.09 -3.93 -7.22 -0.39 -2.47 2.63 -
DPS 3.35 2.71 0.00 0.00 2.69 1.79 0.00 -
NAPS 0.7469 0.7173 0.7595 0.7725 0.80 0.7851 0.8442 -7.83%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.92 0.94 0.93 0.96 0.92 0.96 0.87 -
P/RPS 0.36 0.39 0.40 0.46 0.43 0.45 0.41 -8.29%
P/EPS -306.67 -8.11 -8.39 -4.75 -84.40 -13.93 11.73 -
EY -0.33 -12.33 -11.91 -21.04 -1.18 -7.18 8.53 -
DY 10.33 8.16 0.00 0.00 8.15 5.21 0.00 -
P/NAPS 0.43 0.46 0.43 0.44 0.41 0.44 0.37 10.52%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 30/08/05 27/05/05 24/02/05 29/11/04 30/08/04 31/05/04 -
Price 0.90 0.92 0.90 0.94 0.86 0.95 0.98 -
P/RPS 0.36 0.38 0.39 0.45 0.40 0.45 0.46 -15.06%
P/EPS -300.00 -7.94 -8.12 -4.65 -78.90 -13.78 13.21 -
EY -0.33 -12.59 -12.31 -21.49 -1.27 -7.26 7.57 -
DY 10.56 8.33 0.00 0.00 8.72 5.26 0.00 -
P/NAPS 0.42 0.45 0.42 0.44 0.39 0.43 0.41 1.61%

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