[E&O] YoY Annualized Quarter Result on 31-Dec-2003 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 264.96%
YoY- 207.11%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 508,796 254,612 20,768 150,278 32,525 80,456 80,428 35.97%
PBT 60,477 31,856 21,762 26,084 -24,488 -14,097 8,585 38.43%
Tax 12,021 -9,042 -4,752 810 -621 14,097 -3,821 -
NP 72,498 22,813 17,010 26,894 -25,109 0 4,764 57.38%
-
NP to SH 40,312 15,618 17,010 26,894 -25,109 -14,740 4,764 42.72%
-
Tax Rate -19.88% 28.38% 21.84% -3.11% - - 44.51% -
Total Cost 436,297 231,798 3,757 123,384 57,634 80,456 75,664 33.89%
-
Net Worth 600,828 541,496 336,959 329,986 323,166 334,067 272,680 14.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 600,828 541,496 336,959 329,986 323,166 334,067 272,680 14.06%
NOSH 385,146 221,018 232,386 232,384 232,493 219,781 102,968 24.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.25% 8.96% 81.91% 17.90% -77.20% 0.00% 5.92% -
ROE 6.71% 2.88% 5.05% 8.15% -7.77% -4.41% 1.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 132.10 115.20 8.94 64.67 13.99 36.61 78.11 9.14%
EPS 10.47 7.07 7.32 11.57 -10.80 -6.71 4.63 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 2.45 1.45 1.42 1.39 1.52 2.6482 -8.43%
Adjusted Per Share Value based on latest NOSH - 232,536
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.17 12.10 0.99 7.14 1.55 3.82 3.82 35.97%
EPS 1.92 0.74 0.81 1.28 -1.19 -0.70 0.23 42.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2854 0.2572 0.1601 0.1568 0.1535 0.1587 0.1295 14.06%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.91 1.01 0.72 1.19 0.68 0.70 1.50 -
P/RPS 1.45 0.88 8.06 1.84 4.86 1.91 1.92 -4.56%
P/EPS 18.25 14.29 9.84 10.28 -6.30 -10.44 32.42 -9.12%
EY 5.48 7.00 10.17 9.73 -15.88 -9.58 3.08 10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.41 0.50 0.84 0.49 0.46 0.57 13.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 27/02/04 24/02/03 27/02/02 26/02/01 -
Price 2.10 1.00 0.76 1.15 0.58 0.64 1.54 -
P/RPS 1.59 0.87 8.50 1.78 4.15 1.75 1.97 -3.50%
P/EPS 20.06 14.15 10.38 9.94 -5.37 -9.54 33.29 -8.09%
EY 4.98 7.07 9.63 10.06 -18.62 -10.48 3.00 8.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.41 0.52 0.81 0.42 0.42 0.58 15.11%

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