[E&O] YoY 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
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 685,948 771,348 19,720 17,728 20,812 30,888 41,852 59.34%
PBT 181,548 93,448 3,136 53,208 -26,296 -19,820 -24,608 -
Tax -31,448 -28,956 -328 -5,820 1,340 19,820 24,608 -
NP 150,100 64,492 2,808 47,388 -24,956 0 0 -
-
NP to SH 60,948 40,576 3,780 47,388 -24,956 -16,908 -20,444 -
-
Tax Rate 17.32% 30.99% 10.46% 10.94% - - - -
Total Cost 535,848 706,856 16,912 -29,660 45,768 30,888 41,852 52.92%
-
Net Worth 743,893 577,611 407,963 341,472 304,966 336,766 299,322 16.37%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 743,893 577,611 407,963 341,472 304,966 336,766 299,322 16.37%
NOSH 513,030 238,682 230,487 232,294 232,798 232,252 193,598 17.62%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 21.88% 8.36% 14.24% 267.31% -119.91% 0.00% 0.00% -
ROE 8.19% 7.02% 0.93% 13.88% -8.18% -5.02% -6.83% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 133.71 323.17 8.56 7.63 8.94 13.30 21.62 35.46%
EPS 11.88 17.00 1.64 20.40 -10.72 -7.28 -10.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.42 1.77 1.47 1.31 1.45 1.5461 -1.06%
Adjusted Per Share Value based on latest NOSH - 232,294
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 32.59 36.64 0.94 0.84 0.99 1.47 1.99 59.32%
EPS 2.90 1.93 0.18 2.25 -1.19 -0.80 -0.97 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3534 0.2744 0.1938 0.1622 0.1449 0.16 0.1422 16.37%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 3.00 1.10 1.12 0.84 0.62 0.78 0.65 -
P/RPS 2.24 0.34 13.09 11.01 6.94 5.86 3.01 -4.80%
P/EPS 25.25 6.47 68.29 4.12 -5.78 -10.71 -6.16 -
EY 3.96 15.45 1.46 24.29 -17.29 -9.33 -16.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 0.45 0.63 0.57 0.47 0.54 0.42 30.43%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/08/07 28/08/06 23/08/05 18/08/04 29/08/03 29/08/02 27/08/01 -
Price 2.59 0.93 1.09 0.60 1.25 0.70 0.78 -
P/RPS 1.94 0.29 12.74 7.86 13.98 5.26 3.61 -9.82%
P/EPS 21.80 5.47 66.46 2.94 -11.66 -9.62 -7.39 -
EY 4.59 18.28 1.50 34.00 -8.58 -10.40 -13.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 0.38 0.62 0.41 0.95 0.48 0.50 23.67%

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