[E&O] YoY Cumulative Quarter Result on 30-Sep-2003 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- -30.66%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 236,429 48,980 9,813 16,692 16,300 23,722 45,200 31.73%
PBT 32,344 5,055 16,533 -8,394 -11,678 -12,115 3,508 44.78%
Tax 3,079 -2,032 -3,349 242 -898 12,115 -1,888 -
NP 35,423 3,023 13,184 -8,152 -12,576 0 1,620 67.18%
-
NP to SH 20,053 2,978 13,184 -8,152 -12,576 -12,375 1,620 52.06%
-
Tax Rate -9.52% 40.20% 20.26% - - - 53.82% -
Total Cost 201,006 45,957 -3,371 24,844 28,876 23,722 43,580 29.00%
-
Net Worth 531,205 326,266 339,482 299,603 330,090 323,347 268,981 12.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 531,205 326,266 339,482 299,603 330,090 323,347 268,981 12.00%
NOSH 332,003 218,970 232,522 232,250 232,458 212,994 102,531 21.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.98% 6.17% 134.35% -48.84% -77.15% 0.00% 3.58% -
ROE 3.77% 0.91% 3.88% -2.72% -3.81% -3.83% 0.60% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 71.21 22.37 4.22 7.19 7.01 11.14 44.08 8.31%
EPS 6.04 1.36 5.67 -3.51 -5.41 -5.81 1.58 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.46 1.29 1.42 1.5181 2.6234 -7.90%
Adjusted Per Share Value based on latest NOSH - 233,292
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 11.23 2.33 0.47 0.79 0.77 1.13 2.15 31.70%
EPS 0.95 0.14 0.63 -0.39 -0.60 -0.59 0.08 51.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.155 0.1613 0.1423 0.1568 0.1536 0.1278 11.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.06 1.13 0.63 1.25 0.58 0.66 2.04 -
P/RPS 1.49 5.05 14.93 17.39 8.27 5.93 4.63 -17.21%
P/EPS 17.55 83.09 11.11 -35.61 -10.72 -11.36 129.11 -28.28%
EY 5.70 1.20 9.00 -2.81 -9.33 -8.80 0.77 39.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.43 0.97 0.41 0.43 0.78 -2.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 21/11/00 -
Price 1.39 1.02 0.73 1.08 0.51 0.67 1.68 -
P/RPS 1.95 4.56 17.30 15.03 7.27 6.02 3.81 -10.55%
P/EPS 23.01 75.00 12.87 -30.77 -9.43 -11.53 106.33 -22.50%
EY 4.35 1.33 7.77 -3.25 -10.61 -8.67 0.94 29.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.50 0.84 0.36 0.44 0.64 5.24%

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