[E&O] QoQ Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -30.66%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,432 117,882 112,709 16,692 5,203 33,449 24,394 -67.95%
PBT 13,302 17,707 19,563 -8,394 -6,574 -32,505 -18,366 -
Tax -1,455 2,846 608 242 335 236 -466 113.77%
NP 11,847 20,553 20,171 -8,152 -6,239 -32,269 -18,832 -
-
NP to SH 11,847 20,553 20,171 -8,152 -6,239 -32,269 -18,832 -
-
Tax Rate 10.94% -16.07% -3.11% - - - - -
Total Cost -7,415 97,329 92,538 24,844 11,442 65,718 43,226 -
-
Net Worth 341,472 329,251 329,986 299,603 304,966 311,470 323,166 3.74%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 4,670 - - - 2,324 - -
Div Payout % - 22.72% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 341,472 329,251 329,986 299,603 304,966 311,470 323,166 3.74%
NOSH 232,294 233,511 232,384 232,250 232,798 232,440 232,493 -0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 267.31% 17.44% 17.90% -48.84% -119.91% -96.47% -77.20% -
ROE 3.47% 6.24% 6.11% -2.72% -2.05% -10.36% -5.83% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.91 50.48 48.50 7.19 2.23 14.39 10.49 -67.90%
EPS 5.10 8.80 8.68 -3.51 -2.68 -13.90 -8.10 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.47 1.41 1.42 1.29 1.31 1.34 1.39 3.80%
Adjusted Per Share Value based on latest NOSH - 233,292
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.21 5.60 5.36 0.79 0.25 1.59 1.16 -68.03%
EPS 0.56 0.98 0.96 -0.39 -0.30 -1.53 -0.90 -
DPS 0.00 0.22 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.1623 0.1565 0.1569 0.1424 0.145 0.1481 0.1536 3.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.84 0.99 1.19 1.25 0.62 0.54 0.68 -
P/RPS 44.03 1.96 2.45 17.39 27.74 3.75 6.48 259.16%
P/EPS 16.47 11.25 13.71 -35.61 -23.13 -3.89 -8.40 -
EY 6.07 8.89 7.29 -2.81 -4.32 -25.71 -11.91 -
DY 0.00 2.02 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.57 0.70 0.84 0.97 0.47 0.40 0.49 10.61%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 28/05/04 27/02/04 19/11/03 29/08/03 30/05/03 24/02/03 -
Price 0.60 0.91 1.15 1.08 1.25 0.56 0.58 -
P/RPS 31.45 1.80 2.37 15.03 55.93 3.89 5.53 218.95%
P/EPS 11.76 10.34 13.25 -30.77 -46.64 -4.03 -7.16 -
EY 8.50 9.67 7.55 -3.25 -2.14 -24.79 -13.97 -
DY 0.00 2.20 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.41 0.65 0.81 0.84 0.95 0.42 0.42 -1.59%

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