[P&O] QoQ TTM 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- -434.67%
YoY- -223.09%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 337,212 312,446 294,062 262,649 256,872 255,912 256,156 20.05%
PBT -37,164 -47,226 -24,524 -7,951 10,791 11,351 3,402 -
Tax 4,547 4,584 -1,105 -2,879 -7,555 -9,181 -5,572 -
NP -32,617 -42,642 -25,629 -10,830 3,236 2,170 -2,170 506.05%
-
NP to SH -32,617 -42,642 -25,629 -10,830 3,236 2,170 -2,170 506.05%
-
Tax Rate - - - - 70.01% 80.88% 163.79% -
Total Cost 369,829 355,088 319,691 273,479 253,636 253,742 258,326 26.94%
-
Net Worth 141,653 150,465 162,987 177,643 183,033 198,014 199,268 -20.29%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 3,967 7,917 11,871 11,871 13,635 13,576 -
Div Payout % - 0.00% 0.00% 0.00% 366.84% 628.34% 0.00% -
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 141,653 150,465 162,987 177,643 183,033 198,014 199,268 -20.29%
NOSH 106,506 106,713 107,939 105,740 105,799 105,327 105,433 0.67%
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% -13.65% -8.72% -4.12% 1.26% 0.85% -0.85% -
ROE -23.03% -28.34% -15.72% -6.10% 1.77% 1.10% -1.09% -
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 316.61 292.79 272.43 248.39 242.79 242.97 242.96 19.24%
EPS -30.62 -39.96 -23.74 -10.24 3.06 2.06 -2.06 501.57%
DPS 0.00 3.75 7.33 11.25 11.22 12.95 12.88 -
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 113.87 105.50 99.30 88.69 86.74 86.41 86.50 20.05%
EPS -11.01 -14.40 -8.65 -3.66 1.09 0.73 -0.73 507.43%
DPS 0.00 1.34 2.67 4.01 4.01 4.60 4.58 -
NAPS 0.4783 0.5081 0.5504 0.5998 0.618 0.6686 0.6729 -20.30%
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 0.26 0.30 0.29 0.33 0.34 -34.48%
P/EPS -1.86 -1.70 -2.99 -7.32 23.21 38.34 -40.33 -87.06%
EY -53.73 -58.76 -33.44 -13.66 4.31 2.61 -2.48 672.81%
DY 0.00 5.51 10.33 15.00 15.80 16.39 15.51 -
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 0.26 0.29 0.30 0.28 0.33 -35.65%
P/EPS -1.73 -1.55 -3.03 -7.13 23.54 33.01 -38.87 -87.36%
EY -57.78 -64.45 -32.98 -14.03 4.25 3.03 -2.57 692.07%
DY 0.00 6.05 10.19 15.41 15.58 19.04 16.10 -
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