[P&O] YoY Annual (Unaudited) Result on 30-Sep-2003 [#4]

Stock
[P&O] PACIFIC & ORIENT BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2003
Quarter
30-Sep-2003 [#4]
Profit Trend
YoY- 78.95%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 266,201 264,216 228,700 264,454 251,464 228,743 193,831 5.42%
PBT -7,434 3,649 1,160 677 -13,284 -12,192 19,482 -
Tax -3,980 -3,962 -2,318 -2,855 2,939 12,192 -10,085 -14.34%
NP -11,414 -313 -1,158 -2,178 -10,345 0 9,397 -
-
NP to SH -11,414 -313 -1,158 -2,178 -10,345 -12,795 9,397 -
-
Tax Rate - 108.58% 199.83% 421.71% - - 51.77% -
Total Cost 277,615 264,529 229,858 266,632 261,809 228,743 184,434 7.05%
-
Net Worth 192,825 221,186 236,911 236,695 241,973 243,005 259,980 -4.85%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 9,589 9,911 7,967 7,458 7,437 7,438 29,768 -17.19%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 316.79% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 192,825 221,186 236,911 236,695 241,973 243,005 259,980 -4.85%
NOSH 104,209 104,333 106,238 99,452 99,169 99,186 99,229 0.81%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -4.29% -0.12% -0.51% -0.82% -4.11% 0.00% 4.85% -
ROE -5.92% -0.14% -0.49% -0.92% -4.28% -5.27% 3.61% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 256.78 253.24 215.27 265.91 253.57 230.62 195.34 4.66%
EPS -11.01 -0.30 -1.09 -2.19 -10.43 -12.90 9.47 -
DPS 9.25 9.50 7.50 7.50 7.50 7.50 30.00 -17.79%
NAPS 1.86 2.12 2.23 2.38 2.44 2.45 2.62 -5.54%
Adjusted Per Share Value based on latest NOSH - 96,666
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 89.89 89.22 77.22 89.30 84.91 77.24 65.45 5.42%
EPS -3.85 -0.11 -0.39 -0.74 -3.49 -4.32 3.17 -
DPS 3.24 3.35 2.69 2.52 2.51 2.51 10.05 -17.18%
NAPS 0.6511 0.7469 0.80 0.7992 0.8171 0.8206 0.8779 -4.85%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.82 0.92 0.92 1.14 0.94 1.00 1.54 -
P/RPS 0.32 0.36 0.43 0.43 0.37 0.43 0.79 -13.97%
P/EPS -7.45 -306.67 -84.40 -52.05 -9.01 -7.75 16.26 -
EY -13.43 -0.33 -1.18 -1.92 -11.10 -12.90 6.15 -
DY 11.28 10.33 8.15 6.58 7.98 7.50 19.48 -8.69%
P/NAPS 0.44 0.43 0.41 0.48 0.39 0.41 0.59 -4.76%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 05/12/06 30/11/05 29/11/04 28/11/03 29/11/02 30/11/01 24/11/00 -
Price 0.82 0.90 0.86 1.10 0.88 1.08 1.51 -
P/RPS 0.32 0.36 0.40 0.41 0.35 0.47 0.77 -13.60%
P/EPS -7.45 -300.00 -78.90 -50.23 -8.44 -8.37 15.95 -
EY -13.43 -0.33 -1.27 -1.99 -11.85 -11.94 6.27 -
DY 11.28 10.56 8.72 6.82 8.52 6.94 19.87 -9.00%
P/NAPS 0.44 0.42 0.39 0.46 0.36 0.44 0.58 -4.49%

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