[E&O] YoY Annualized Quarter Result on 31-Mar-2002 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -50.85%
YoY- -353.27%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 21,130 117,882 33,449 91,157 79,398 141,405 127,859 1.93%
PBT 16,771 17,707 -32,505 -17,499 13,226 13,806 19,123 0.13%
Tax -1,430 2,846 236 17,499 -4,447 -6,109 -1,763 0.22%
NP 15,341 20,553 -32,269 0 8,779 7,697 17,360 0.13%
-
NP to SH 15,341 20,553 -32,269 -22,235 8,779 7,697 17,360 0.13%
-
Tax Rate 8.53% -16.07% - - 33.62% 44.25% 9.22% -
Total Cost 5,789 97,329 65,718 91,157 70,619 133,708 110,499 3.18%
-
Net Worth 392,352 329,251 311,470 327,832 264,941 321,166 315,356 -0.23%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - 4,670 2,324 2,223 1,602 3,593 - -
Div Payout % - 22.72% 0.00% 0.00% 18.25% 46.69% - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 392,352 329,251 311,470 327,832 264,941 321,166 315,356 -0.23%
NOSH 229,446 233,511 232,440 222,350 106,822 102,671 102,721 -0.85%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 72.60% 17.44% -96.47% 0.00% 11.06% 5.44% 13.58% -
ROE 3.91% 6.24% -10.36% -6.78% 3.31% 2.40% 5.50% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 9.21 50.48 14.39 41.00 74.33 137.73 124.47 2.80%
EPS 6.68 8.80 -13.90 -10.00 8.22 7.48 16.90 0.99%
DPS 0.00 2.00 1.00 1.00 1.50 3.50 0.00 -
NAPS 1.71 1.41 1.34 1.4744 2.4802 3.1281 3.07 0.62%
Adjusted Per Share Value based on latest NOSH - 232,432
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 1.00 5.60 1.59 4.33 3.77 6.72 6.07 1.93%
EPS 0.73 0.98 -1.53 -1.06 0.42 0.37 0.82 0.12%
DPS 0.00 0.22 0.11 0.11 0.08 0.17 0.00 -
NAPS 0.1864 0.1564 0.148 0.1557 0.1259 0.1526 0.1498 -0.23%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.70 0.99 0.54 0.66 0.80 2.75 0.00 -
P/RPS 7.60 1.96 3.75 1.61 1.08 2.00 0.00 -100.00%
P/EPS 10.47 11.25 -3.89 -6.60 9.73 36.68 0.00 -100.00%
EY 9.55 8.89 -25.71 -15.15 10.27 2.73 0.00 -100.00%
DY 0.00 2.02 1.85 1.52 1.87 1.27 0.00 -
P/NAPS 0.41 0.70 0.40 0.45 0.32 0.88 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 27/05/05 28/05/04 30/05/03 29/05/02 29/05/01 24/05/00 - -
Price 1.07 0.91 0.56 0.90 0.65 2.50 0.00 -
P/RPS 11.62 1.80 3.89 2.20 0.87 1.82 0.00 -100.00%
P/EPS 16.00 10.34 -4.03 -9.00 7.91 33.35 0.00 -100.00%
EY 6.25 9.67 -24.79 -11.11 12.64 3.00 0.00 -100.00%
DY 0.00 2.20 1.79 1.11 2.31 1.40 0.00 -
P/NAPS 0.63 0.65 0.42 0.61 0.26 0.80 0.00 -100.00%

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