[P&O] QoQ Cumulative Quarter Result on 31-Mar-2002 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2002
Quarter
31-Mar-2002 [#2]
Profit Trend
QoQ- 299.49%
YoY- 126.12%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 62,371 251,464 176,325 117,006 58,362 228,743 168,036 -48.25%
PBT -1,252 -13,284 -538 10,867 3,540 -12,192 -37,951 -89.64%
Tax 161 2,939 538 -5,422 -2,177 12,192 37,951 -97.35%
NP -1,091 -10,345 0 5,445 1,363 0 0 -
-
NP to SH -1,091 -10,345 -4,044 5,445 1,363 -12,795 -30,540 -89.08%
-
Tax Rate - - - 49.89% 61.50% - - -
Total Cost 63,462 261,809 176,325 111,561 56,999 228,743 168,036 -47.65%
-
Net Worth 224,863 241,973 235,900 247,950 244,743 243,005 227,140 -0.66%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - 7,437 3,716 - - 7,438 3,719 -
Div Payout % - 0.00% 0.00% - - 0.00% 0.00% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 224,863 241,973 235,900 247,950 244,743 243,005 227,140 -0.66%
NOSH 99,058 99,169 99,117 99,180 99,489 99,186 99,188 -0.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -1.75% -4.11% 0.00% 4.65% 2.34% 0.00% 0.00% -
ROE -0.49% -4.28% -1.71% 2.20% 0.56% -5.27% -13.45% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 62.96 253.57 177.89 117.97 58.66 230.62 169.41 -48.21%
EPS -1.10 -10.43 -4.08 5.49 1.37 -12.90 -30.79 -89.08%
DPS 0.00 7.50 3.75 0.00 0.00 7.50 3.75 -
NAPS 2.27 2.44 2.38 2.50 2.46 2.45 2.29 -0.58%
Adjusted Per Share Value based on latest NOSH - 99,077
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 21.06 84.91 59.54 39.51 19.71 77.24 56.74 -48.25%
EPS -0.37 -3.49 -1.37 1.84 0.46 -4.32 -10.31 -89.05%
DPS 0.00 2.51 1.26 0.00 0.00 2.51 1.26 -
NAPS 0.7593 0.8171 0.7966 0.8372 0.8264 0.8206 0.767 -0.66%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.80 0.94 1.13 1.25 1.11 1.00 1.12 -
P/RPS 1.27 0.37 0.64 1.06 1.89 0.43 0.66 54.52%
P/EPS -72.64 -9.01 -27.70 22.77 81.02 -7.75 -3.64 631.72%
EY -1.38 -11.10 -3.61 4.39 1.23 -12.90 -27.49 -86.31%
DY 0.00 7.98 3.32 0.00 0.00 7.50 3.35 -
P/NAPS 0.35 0.39 0.47 0.50 0.45 0.41 0.49 -20.04%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 18/02/03 29/11/02 30/08/02 24/05/02 28/02/02 30/11/01 29/08/01 -
Price 0.74 0.88 1.10 1.21 1.21 1.08 1.19 -
P/RPS 1.18 0.35 0.62 1.03 2.06 0.47 0.70 41.50%
P/EPS -67.19 -8.44 -26.96 22.04 88.32 -8.37 -3.86 568.16%
EY -1.49 -11.85 -3.71 4.54 1.13 -11.94 -25.87 -85.00%
DY 0.00 8.52 3.41 0.00 0.00 6.94 3.15 -
P/NAPS 0.33 0.36 0.46 0.48 0.49 0.44 0.52 -26.09%

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