[P&O] YoY Annualized Quarter 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- -462.05%
YoY- -126.3%
Quarter Report
Latest QR
Upcoming QR
P&O's Result
P&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 458,920 462,056 341,576 252,328 229,220 256,856 223,168 12.76%
PBT 55,900 -109,980 -83,084 -9,412 65,556 17,472 -18,596 -
Tax -17,476 24,572 22,520 -2,304 -21,008 -5,172 -2,800 35.67%
NP 38,424 -85,408 -60,564 -11,716 44,548 12,300 -21,396 -
-
NP to SH 38,424 -85,408 -60,564 -11,716 44,548 12,300 -21,396 -
-
Tax Rate 31.26% - - - 32.05% 29.60% - -
Total Cost 420,496 547,464 402,140 264,044 184,672 244,556 244,564 9.44%
-
Net Worth 189,209 166,312 138,818 177,643 200,713 220,375 228,788 -3.11%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 189,209 166,312 138,818 177,643 200,713 220,375 228,788 -3.11%
NOSH 242,575 127,932 105,968 105,740 102,929 102,500 105,920 14.80%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 8.37% -18.48% -17.73% -4.64% 19.43% 4.79% -9.59% -
ROE 20.31% -51.35% -43.63% -6.60% 22.19% 5.58% -9.35% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 189.19 361.17 322.34 238.63 222.70 250.59 210.69 -1.77%
EPS 15.84 -66.76 -57.12 -11.08 43.28 12.00 -20.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 1.30 1.31 1.68 1.95 2.15 2.16 -15.60%
Adjusted Per Share Value based on latest NOSH - 105,740
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 154.96 156.02 115.34 85.20 77.40 86.73 75.36 12.76%
EPS 12.97 -28.84 -20.45 -3.96 15.04 4.15 -7.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6389 0.5616 0.4687 0.5998 0.6777 0.7441 0.7725 -3.11%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.88 0.55 0.50 0.75 0.80 0.89 0.96 -
P/RPS 0.47 0.15 0.16 0.31 0.36 0.36 0.46 0.35%
P/EPS 5.56 -0.82 -0.87 -6.77 1.85 7.42 -4.75 -
EY 18.00 -121.38 -114.31 -14.77 54.10 13.48 -21.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.42 0.38 0.45 0.41 0.41 0.44 17.01%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 16/02/11 24/02/10 13/02/09 21/02/08 28/02/07 22/02/06 24/02/05 -
Price 0.88 0.60 0.51 0.73 0.83 0.90 0.94 -
P/RPS 0.47 0.17 0.16 0.31 0.37 0.36 0.45 0.72%
P/EPS 5.56 -0.90 -0.89 -6.59 1.92 7.50 -4.65 -
EY 18.00 -111.27 -112.06 -15.18 52.14 13.33 -21.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.46 0.39 0.43 0.43 0.42 0.44 17.01%

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