[E&O] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -1026.43%
YoY- -104.89%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 114,759 73,915 81,648 70,162 63,946 88,693 89,799 17.74%
PBT 20,499 9,498 -48,013 -6,550 950 15,489 14,792 24.27%
Tax -7,736 -3,771 3,969 2,572 457 -931 -2,412 117.32%
NP 12,763 5,727 -44,044 -3,978 1,407 14,558 12,380 2.05%
-
NP to SH 11,511 5,050 -44,211 -4,382 473 10,844 9,270 15.51%
-
Tax Rate 37.74% 39.70% - - -48.11% 6.01% 16.31% -
Total Cost 101,996 68,188 125,692 74,140 62,539 74,135 77,419 20.15%
-
Net Worth 873,983 889,084 832,294 869,859 786,362 852,413 534,071 38.82%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 873,983 889,084 832,294 869,859 786,362 852,413 534,071 38.82%
NOSH 710,555 711,267 665,835 654,029 591,250 539,502 534,071 20.94%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 11.12% 7.75% -53.94% -5.67% 2.20% 16.41% 13.79% -
ROE 1.32% 0.57% -5.31% -0.50% 0.06% 1.27% 1.74% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 16.15 10.39 12.26 10.73 10.82 16.44 16.81 -2.63%
EPS 1.62 0.71 -6.64 -0.67 0.08 2.01 1.74 -4.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.25 1.25 1.33 1.33 1.58 1.00 14.78%
Adjusted Per Share Value based on latest NOSH - 654,029
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 5.45 3.51 3.88 3.33 3.04 4.21 4.27 17.64%
EPS 0.55 0.24 -2.10 -0.21 0.02 0.52 0.44 16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4152 0.4224 0.3954 0.4132 0.3736 0.4049 0.2537 38.83%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.45 0.95 0.46 0.43 0.81 1.79 1.80 -
P/RPS 8.98 9.14 3.75 4.01 7.49 10.89 10.71 -11.07%
P/EPS 89.51 133.80 -6.93 -64.18 1,012.50 89.05 103.70 -9.33%
EY 1.12 0.75 -14.43 -1.56 0.10 1.12 0.96 10.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.76 0.37 0.32 0.61 1.13 1.80 -24.51%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.88 1.31 0.86 0.50 0.56 1.00 1.58 -
P/RPS 5.45 12.61 7.01 4.66 5.18 6.08 9.40 -30.44%
P/EPS 54.32 184.51 -12.95 -74.63 700.00 49.75 91.03 -29.09%
EY 1.84 0.54 -7.72 -1.34 0.14 2.01 1.10 40.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.05 0.69 0.38 0.42 0.63 1.58 -40.75%

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