[P&O] QoQ TTM Result on 30-Jun-2003 [#3]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Jun-2003 [#3]
Profit Trend
QoQ- 60.2%
YoY- -164.91%
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 233,777 256,542 264,454 277,386 276,776 255,636 251,465 -4.74%
PBT 14,808 2,899 677 -15,386 -32,123 -18,076 -13,284 -
Tax -7,067 -3,880 -2,855 6,493 9,781 4,747 2,409 -
NP 7,741 -981 -2,178 -8,893 -22,342 -13,329 -10,875 -
-
NP to SH 7,741 -981 -2,178 -8,893 -22,342 -13,329 -10,875 -
-
Tax Rate 47.72% 133.84% 421.71% - - - - -
Total Cost 226,036 257,523 266,632 286,279 299,118 268,965 262,340 -9.44%
-
Net Worth 260,016 223,563 230,066 198,954 220,509 224,863 229,150 8.78%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 7,355 7,355 7,355 7,450 7,442 7,442 7,442 -0.78%
Div Payout % 95.02% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 260,016 223,563 230,066 198,954 220,509 224,863 229,150 8.78%
NOSH 109,250 96,363 96,666 99,477 99,328 99,058 99,199 6.63%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 3.31% -0.38% -0.82% -3.21% -8.07% -5.21% -4.32% -
ROE 2.98% -0.44% -0.95% -4.47% -10.13% -5.93% -4.75% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 213.98 266.22 273.57 278.84 278.65 258.06 253.49 -10.67%
EPS 7.09 -1.02 -2.25 -8.94 -22.49 -13.46 -10.96 -
DPS 6.73 7.63 7.61 7.50 7.50 7.50 7.50 -6.96%
NAPS 2.38 2.32 2.38 2.00 2.22 2.27 2.31 2.00%
Adjusted Per Share Value based on latest NOSH - 99,477
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 78.94 86.63 89.30 93.66 93.46 86.32 84.91 -4.73%
EPS 2.61 -0.33 -0.74 -3.00 -7.54 -4.50 -3.67 -
DPS 2.48 2.48 2.48 2.52 2.51 2.51 2.51 -0.79%
NAPS 0.878 0.7549 0.7769 0.6718 0.7446 0.7593 0.7738 8.77%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.87 1.01 1.14 0.84 0.70 0.80 0.94 -
P/RPS 0.41 0.38 0.42 0.30 0.25 0.31 0.37 7.07%
P/EPS 12.28 -99.21 -50.60 -9.40 -3.11 -5.95 -8.57 -
EY 8.14 -1.01 -1.98 -10.64 -32.13 -16.82 -11.66 -
DY 7.74 7.56 6.67 8.93 10.71 9.38 7.98 -2.01%
P/NAPS 0.37 0.44 0.48 0.42 0.32 0.35 0.41 -6.60%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/05/04 20/02/04 28/11/03 27/08/03 29/05/03 18/02/03 29/11/02 -
Price 0.98 0.95 1.10 1.35 0.76 0.74 0.88 -
P/RPS 0.46 0.36 0.40 0.48 0.27 0.29 0.35 19.96%
P/EPS 13.83 -93.32 -48.82 -15.10 -3.38 -5.50 -8.03 -
EY 7.23 -1.07 -2.05 -6.62 -29.60 -18.18 -12.46 -
DY 6.87 8.03 6.92 5.56 9.87 10.14 8.52 -13.35%
P/NAPS 0.41 0.41 0.46 0.68 0.34 0.33 0.38 5.19%

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