[P&O] QoQ TTM 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- -471.07%
YoY- -574.11%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 264,216 250,790 239,220 230,033 228,700 231,556 233,777 8.49%
PBT 3,649 -736 -10,218 -4,459 1,160 -3,591 14,808 -60.66%
Tax -3,962 -4,026 -660 -2,154 -2,318 -2,014 -7,067 -31.98%
NP -313 -4,762 -10,878 -6,613 -1,158 -5,605 7,741 -
-
NP to SH -313 -4,762 -10,878 -6,613 -1,158 -5,605 7,741 -
-
Tax Rate 108.58% - - - 199.83% - 47.72% -
Total Cost 264,529 255,552 250,098 236,646 229,858 237,161 226,036 11.04%
-
Net Worth 220,018 210,066 225,413 228,788 237,300 236,812 260,016 -10.52%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 7,772 7,871 8,045 8,045 8,045 7,680 7,355 3.74%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 95.02% -
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 220,018 210,066 225,413 228,788 237,300 236,812 260,016 -10.52%
NOSH 103,782 103,481 105,333 105,920 106,412 108,133 109,250 -3.36%
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% -1.90% -4.55% -2.87% -0.51% -2.42% 3.31% -
ROE -0.14% -2.27% -4.83% -2.89% -0.49% -2.37% 2.98% -
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 254.59 242.35 227.11 217.17 214.92 214.14 213.98 12.27%
EPS -0.30 -4.60 -10.33 -6.24 -1.09 -5.18 7.09 -
DPS 7.49 7.61 7.64 7.60 7.56 7.10 6.73 7.38%
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 84.68 80.78 77.67 77.22 78.19 78.94 8.49%
EPS -0.11 -1.61 -3.67 -2.23 -0.39 -1.89 2.61 -
DPS 2.62 2.66 2.72 2.72 2.72 2.59 2.48 3.72%
NAPS 0.7429 0.7093 0.7611 0.7725 0.8013 0.7996 0.878 -10.53%
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 0.41 0.44 0.43 0.45 0.41 -8.29%
P/EPS -305.05 -20.43 -9.01 -15.38 -84.54 -18.52 12.28 -
EY -0.33 -4.90 -11.10 -6.50 -1.18 -5.40 8.14 -
DY 8.14 8.09 8.21 7.91 8.22 7.40 7.74 3.41%
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 0.35 0.38 0.40 0.43 0.40 0.44 0.46 -16.64%
P/EPS -298.42 -19.99 -8.71 -15.06 -79.03 -18.33 13.83 -
EY -0.34 -5.00 -11.47 -6.64 -1.27 -5.46 7.23 -
DY 8.32 8.27 8.49 8.08 8.79 7.48 6.87 13.60%
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