[P&O] QoQ TTM Result on 31-Mar-2008 [#2]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -136.65%
YoY- -1081.06%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 359,524 337,212 312,446 294,062 262,649 256,872 255,912 25.30%
PBT -55,582 -37,164 -47,226 -24,524 -7,951 10,791 11,351 -
Tax 10,753 4,547 4,584 -1,105 -2,879 -7,555 -9,181 -
NP -44,829 -32,617 -42,642 -25,629 -10,830 3,236 2,170 -
-
NP to SH -44,829 -32,617 -42,642 -25,629 -10,830 3,236 2,170 -
-
Tax Rate - - - - - 70.01% 80.88% -
Total Cost 404,353 369,829 355,088 319,691 273,479 253,636 253,742 36.23%
-
Net Worth 138,818 141,653 150,465 162,987 177,643 183,033 198,014 -20.99%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,006 - 3,967 7,917 11,871 11,871 13,635 -71.96%
Div Payout % 0.00% - 0.00% 0.00% 0.00% 366.84% 628.34% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 138,818 141,653 150,465 162,987 177,643 183,033 198,014 -20.99%
NOSH 105,968 106,506 106,713 107,939 105,740 105,799 105,327 0.40%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -12.47% -9.67% -13.65% -8.72% -4.12% 1.26% 0.85% -
ROE -32.29% -23.03% -28.34% -15.72% -6.10% 1.77% 1.10% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 339.28 316.61 292.79 272.43 248.39 242.79 242.97 24.80%
EPS -42.30 -30.62 -39.96 -23.74 -10.24 3.06 2.06 -
DPS 1.88 0.00 3.75 7.33 11.25 11.22 12.95 -72.21%
NAPS 1.31 1.33 1.41 1.51 1.68 1.73 1.88 -21.31%
Adjusted Per Share Value based on latest NOSH - 107,939
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 121.40 113.87 105.50 99.30 88.69 86.74 86.41 25.31%
EPS -15.14 -11.01 -14.40 -8.65 -3.66 1.09 0.73 -
DPS 0.68 0.00 1.34 2.67 4.01 4.01 4.60 -71.87%
NAPS 0.4687 0.4783 0.5081 0.5504 0.5998 0.618 0.6686 -21.00%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.50 0.57 0.68 0.71 0.75 0.71 0.79 -
P/RPS 0.15 0.18 0.23 0.26 0.30 0.29 0.33 -40.74%
P/EPS -1.18 -1.86 -1.70 -2.99 -7.32 23.21 38.34 -
EY -84.61 -53.73 -58.76 -33.44 -13.66 4.31 2.61 -
DY 3.76 0.00 5.51 10.33 15.00 15.80 16.39 -62.35%
P/NAPS 0.38 0.43 0.48 0.47 0.45 0.41 0.42 -6.42%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 13/02/09 27/11/08 25/08/08 23/05/08 21/02/08 29/11/07 27/08/07 -
Price 0.51 0.53 0.62 0.72 0.73 0.72 0.68 -
P/RPS 0.15 0.17 0.21 0.26 0.29 0.30 0.28 -33.91%
P/EPS -1.21 -1.73 -1.55 -3.03 -7.13 23.54 33.01 -
EY -82.95 -57.78 -64.45 -32.98 -14.03 4.25 3.03 -
DY 3.69 0.00 6.05 10.19 15.41 15.58 19.04 -66.34%
P/NAPS 0.39 0.40 0.44 0.48 0.43 0.42 0.36 5.45%

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