[P&O] QoQ Annualized Quarter Result on 31-Dec-2007 [#1]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
21-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Dec-2007 [#1]
Profit Trend
QoQ- -462.05%
YoY- -126.3%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 337,212 318,530 316,160 252,328 256,872 244,432 241,780 24.75%
PBT -37,164 -40,309 -38,636 -9,412 10,791 37,046 31,994 -
Tax 4,547 6,292 5,858 -2,304 -7,555 -9,893 -7,042 -
NP -32,617 -34,017 -32,778 -11,716 3,236 27,153 24,952 -
-
NP to SH -32,617 -34,017 -32,778 -11,716 3,236 27,153 24,952 -
-
Tax Rate - - - - 70.01% 26.70% 22.01% -
Total Cost 369,829 352,547 348,938 264,044 253,636 217,278 216,828 42.61%
-
Net Worth 141,905 150,516 161,220 177,643 181,174 196,541 196,825 -19.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 2,005 2,675 - - 11,781 10,454 7,810 -59.50%
Div Payout % 0.00% 0.00% - - 364.08% 38.50% 31.30% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 141,905 150,516 161,220 177,643 181,174 196,541 196,825 -19.54%
NOSH 106,696 106,748 106,768 105,740 104,724 104,543 104,140 1.62%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -9.67% -10.68% -10.37% -4.64% 1.26% 11.11% 10.32% -
ROE -22.98% -22.60% -20.33% -6.60% 1.79% 13.82% 12.68% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 316.05 298.39 296.12 238.63 245.28 233.81 232.17 22.75%
EPS -30.57 -31.87 -30.70 -11.08 3.09 25.97 23.96 -
DPS 1.88 2.51 0.00 0.00 11.25 10.00 7.50 -60.14%
NAPS 1.33 1.41 1.51 1.68 1.73 1.88 1.89 -20.83%
Adjusted Per Share Value based on latest NOSH - 105,740
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 113.87 107.56 106.76 85.20 86.74 82.54 81.64 24.75%
EPS -11.01 -11.49 -11.07 -3.96 1.09 9.17 8.43 -
DPS 0.68 0.90 0.00 0.00 3.98 3.53 2.64 -59.41%
NAPS 0.4792 0.5082 0.5444 0.5998 0.6118 0.6637 0.6646 -19.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.57 0.68 0.71 0.75 0.71 0.79 0.83 -
P/RPS 0.18 0.23 0.24 0.31 0.29 0.34 0.36 -36.92%
P/EPS -1.86 -2.13 -2.31 -6.77 22.98 3.04 3.46 -
EY -53.63 -46.86 -43.24 -14.77 4.35 32.88 28.87 -
DY 3.30 3.69 0.00 0.00 15.85 12.66 9.04 -48.82%
P/NAPS 0.43 0.48 0.47 0.45 0.41 0.42 0.44 -1.51%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 25/08/08 23/05/08 21/02/08 29/11/07 27/08/07 28/05/07 -
Price 0.53 0.62 0.72 0.73 0.72 0.68 0.80 -
P/RPS 0.17 0.21 0.24 0.31 0.29 0.29 0.34 -36.92%
P/EPS -1.73 -1.95 -2.35 -6.59 23.30 2.62 3.34 -
EY -57.68 -51.40 -42.64 -15.18 4.29 38.20 29.95 -
DY 3.55 4.04 0.00 0.00 15.62 14.71 9.38 -47.58%
P/NAPS 0.40 0.44 0.48 0.43 0.42 0.36 0.42 -3.19%

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