[E&O] QoQ Annualized Quarter Result on 30-Jun-2004 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
18-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Jun-2004 [#1]
Profit Trend
QoQ- 130.56%
YoY- 289.89%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 21,130 20,768 19,626 17,728 117,882 150,278 33,384 -26.26%
PBT 16,771 21,762 33,066 53,208 17,707 26,084 -16,788 -
Tax -1,430 -4,752 -6,698 -5,820 2,846 810 484 -
NP 15,341 17,010 26,368 47,388 20,553 26,894 -16,304 -
-
NP to SH 15,341 17,010 26,368 47,388 20,553 26,894 -16,304 -
-
Tax Rate 8.53% 21.84% 20.26% 10.94% -16.07% -3.11% - -
Total Cost 5,789 3,757 -6,742 -29,660 97,329 123,384 49,688 -76.11%
-
Net Worth 392,352 336,959 339,482 341,472 329,251 329,986 299,603 19.67%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - 4,670 - - -
Div Payout % - - - - 22.72% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 392,352 336,959 339,482 341,472 329,251 329,986 299,603 19.67%
NOSH 229,446 232,386 232,522 232,294 233,511 232,384 232,250 -0.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 72.60% 81.91% 134.35% 267.31% 17.44% 17.90% -48.84% -
ROE 3.91% 5.05% 7.77% 13.88% 6.24% 8.15% -5.44% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 9.21 8.94 8.44 7.63 50.48 64.67 14.37 -25.64%
EPS 6.68 7.32 11.34 20.40 8.80 11.57 -7.02 -
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.71 1.45 1.46 1.47 1.41 1.42 1.29 20.65%
Adjusted Per Share Value based on latest NOSH - 232,294
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.00 0.99 0.93 0.84 5.60 7.14 1.59 -26.57%
EPS 0.73 0.81 1.25 2.25 0.98 1.28 -0.77 -
DPS 0.00 0.00 0.00 0.00 0.22 0.00 0.00 -
NAPS 0.1864 0.1601 0.1613 0.1622 0.1564 0.1568 0.1423 19.69%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.70 0.72 0.63 0.84 0.99 1.19 1.25 -
P/RPS 7.60 8.06 7.46 11.01 1.96 1.84 8.70 -8.61%
P/EPS 10.47 9.84 5.56 4.12 11.25 10.28 -17.81 -
EY 9.55 10.17 18.00 24.29 8.89 9.73 -5.62 -
DY 0.00 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.41 0.50 0.43 0.57 0.70 0.84 0.97 -43.64%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 30/11/04 18/08/04 28/05/04 27/02/04 19/11/03 -
Price 1.07 0.76 0.73 0.60 0.91 1.15 1.08 -
P/RPS 11.62 8.50 8.65 7.86 1.80 1.78 7.51 33.74%
P/EPS 16.00 10.38 6.44 2.94 10.34 9.94 -15.38 -
EY 6.25 9.63 15.53 34.00 9.67 10.06 -6.50 -
DY 0.00 0.00 0.00 0.00 2.20 0.00 0.00 -
P/NAPS 0.63 0.52 0.50 0.41 0.65 0.81 0.84 -17.43%

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