[E&O] QoQ Annualized Quarter Result on 30-Sep-2005 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 57.57%
YoY- -77.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 771,348 499,917 254,612 97,960 19,720 21,130 20,768 1020.58%
PBT 93,448 44,641 31,856 10,110 3,136 16,771 21,762 164.89%
Tax -28,956 -22,598 -9,042 -4,064 -328 -1,430 -4,752 234.71%
NP 64,492 22,043 22,813 6,046 2,808 15,341 17,010 143.74%
-
NP to SH 40,576 22,043 15,618 5,956 3,780 15,341 17,010 78.81%
-
Tax Rate 30.99% 50.62% 28.38% 40.20% 10.46% 8.53% 21.84% -
Total Cost 706,856 477,874 231,798 91,914 16,912 5,789 3,757 3215.06%
-
Net Worth 577,611 554,959 541,496 326,266 407,963 392,352 336,959 43.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 577,611 554,959 541,496 326,266 407,963 392,352 336,959 43.37%
NOSH 238,682 221,983 221,018 218,970 230,487 229,446 232,386 1.80%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.36% 4.41% 8.96% 6.17% 14.24% 72.60% 81.91% -
ROE 7.02% 3.97% 2.88% 1.83% 0.93% 3.91% 5.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 323.17 225.20 115.20 44.74 8.56 9.21 8.94 1000.48%
EPS 17.00 9.93 7.07 2.72 1.64 6.68 7.32 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.50 2.45 1.49 1.77 1.71 1.45 40.83%
Adjusted Per Share Value based on latest NOSH - 218,602
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 36.64 23.75 12.10 4.65 0.94 1.00 0.99 1017.94%
EPS 1.93 1.05 0.74 0.28 0.18 0.73 0.81 78.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2744 0.2636 0.2572 0.155 0.1938 0.1864 0.1601 43.35%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.10 0.94 1.01 1.13 1.12 0.70 0.72 -
P/RPS 0.34 0.42 0.88 2.53 13.09 7.60 8.06 -87.95%
P/EPS 6.47 9.47 14.29 41.54 68.29 10.47 9.84 -24.44%
EY 15.45 10.56 7.00 2.41 1.46 9.55 10.17 32.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.41 0.76 0.63 0.41 0.50 -6.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 -
Price 0.93 1.33 1.00 1.02 1.09 1.07 0.76 -
P/RPS 0.29 0.59 0.87 2.28 12.74 11.62 8.50 -89.54%
P/EPS 5.47 13.39 14.15 37.50 66.46 16.00 10.38 -34.83%
EY 18.28 7.47 7.07 2.67 1.50 6.25 9.63 53.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.41 0.68 0.62 0.63 0.52 -18.91%

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