[E&O] YoY Annualized Quarter Result on 30-Jun-2006 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 84.08%
YoY- 973.44%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 295,660 354,772 685,948 771,348 19,720 17,728 20,812 55.56%
PBT 37,992 61,956 181,548 93,448 3,136 53,208 -26,296 -
Tax -15,084 -3,724 -31,448 -28,956 -328 -5,820 1,340 -
NP 22,908 58,232 150,100 64,492 2,808 47,388 -24,956 -
-
NP to SH 20,200 43,376 60,948 40,576 3,780 47,388 -24,956 -
-
Tax Rate 39.70% 6.01% 17.32% 30.99% 10.46% 10.94% - -
Total Cost 272,752 296,540 535,848 706,856 16,912 -29,660 45,768 34.61%
-
Net Worth 889,084 852,413 743,893 577,611 407,963 341,472 304,966 19.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 889,084 852,413 743,893 577,611 407,963 341,472 304,966 19.50%
NOSH 711,267 539,502 513,030 238,682 230,487 232,294 232,798 20.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 7.75% 16.41% 21.88% 8.36% 14.24% 267.31% -119.91% -
ROE 2.27% 5.09% 8.19% 7.02% 0.93% 13.88% -8.18% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 41.57 65.76 133.71 323.17 8.56 7.63 8.94 29.16%
EPS 2.84 8.04 11.88 17.00 1.64 20.40 -10.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.58 1.45 2.42 1.77 1.47 1.31 -0.77%
Adjusted Per Share Value based on latest NOSH - 238,682
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 14.05 16.85 32.59 36.64 0.94 0.84 0.99 55.53%
EPS 0.96 2.06 2.90 1.93 0.18 2.25 -1.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4224 0.4049 0.3534 0.2744 0.1938 0.1622 0.1449 19.50%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 1.79 3.00 1.10 1.12 0.84 0.62 -
P/RPS 2.29 2.72 2.24 0.34 13.09 11.01 6.94 -16.85%
P/EPS 33.45 22.26 25.25 6.47 68.29 4.12 -5.78 -
EY 2.99 4.49 3.96 15.45 1.46 24.29 -17.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.13 2.07 0.45 0.63 0.57 0.47 8.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 28/08/06 23/08/05 18/08/04 29/08/03 -
Price 1.31 1.00 2.59 0.93 1.09 0.60 1.25 -
P/RPS 3.15 1.52 1.94 0.29 12.74 7.86 13.98 -21.97%
P/EPS 46.13 12.44 21.80 5.47 66.46 2.94 -11.66 -
EY 2.17 8.04 4.59 18.28 1.50 34.00 -8.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.63 1.79 0.38 0.62 0.41 0.95 1.68%

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