[E&O] QoQ Cumulative Quarter Result on 31-Mar-2006 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 88.18%
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 381,597 236,429 192,837 499,917 190,959 48,980 4,930 1701.90%
PBT 45,358 32,344 23,362 44,641 23,892 5,055 784 1384.84%
Tax 9,016 3,079 -7,239 -22,598 -6,782 -2,032 -82 -
NP 54,374 35,423 16,123 22,043 17,110 3,023 702 1702.72%
-
NP to SH 30,234 20,053 10,144 22,043 11,714 2,978 945 901.46%
-
Tax Rate -19.88% -9.52% 30.99% 50.62% 28.39% 40.20% 10.46% -
Total Cost 327,223 201,006 176,714 477,874 173,849 45,957 4,228 1701.76%
-
Net Worth 600,828 531,205 577,611 554,959 541,496 326,266 407,963 29.35%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 600,828 531,205 577,611 554,959 541,496 326,266 407,963 29.35%
NOSH 385,146 332,003 238,682 221,983 221,018 218,970 230,487 40.68%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.25% 14.98% 8.36% 4.41% 8.96% 6.17% 14.24% -
ROE 5.03% 3.77% 1.76% 3.97% 2.16% 0.91% 0.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 99.08 71.21 80.79 225.20 86.40 22.37 2.14 1180.40%
EPS 7.85 6.04 4.25 9.93 5.30 1.36 0.41 611.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.60 2.42 2.50 2.45 1.49 1.77 -8.05%
Adjusted Per Share Value based on latest NOSH - 222,129
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 18.13 11.23 9.16 23.75 9.07 2.33 0.23 1723.86%
EPS 1.44 0.95 0.48 1.05 0.56 0.14 0.04 983.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2854 0.2524 0.2744 0.2636 0.2572 0.155 0.1938 29.34%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.91 1.06 1.10 0.94 1.01 1.13 1.12 -
P/RPS 1.93 1.49 1.36 0.42 1.17 5.05 52.36 -88.85%
P/EPS 24.33 17.55 25.88 9.47 19.06 83.09 273.17 -79.96%
EY 4.11 5.70 3.86 10.56 5.25 1.20 0.37 395.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.66 0.45 0.38 0.41 0.76 0.63 55.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 -
Price 2.10 1.39 0.93 1.33 1.00 1.02 1.09 -
P/RPS 2.12 1.95 1.15 0.59 1.16 4.56 50.96 -87.92%
P/EPS 26.75 23.01 21.88 13.39 18.87 75.00 265.85 -78.27%
EY 3.74 4.35 4.57 7.47 5.30 1.33 0.38 357.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.87 0.38 0.53 0.41 0.68 0.62 67.75%

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