[E&O] YoY Cumulative Quarter Result on 30-Sep-2004 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 11.29%
YoY- 261.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 339,991 236,429 48,980 9,813 16,692 16,300 23,722 55.82%
PBT 72,879 32,344 5,055 16,533 -8,394 -11,678 -12,115 -
Tax -3,298 3,079 -2,032 -3,349 242 -898 12,115 -
NP 69,581 35,423 3,023 13,184 -8,152 -12,576 0 -
-
NP to SH 29,957 20,053 2,978 13,184 -8,152 -12,576 -12,375 -
-
Tax Rate 4.53% -9.52% 40.20% 20.26% - - - -
Total Cost 270,410 201,006 45,957 -3,371 24,844 28,876 23,722 49.99%
-
Net Worth 726,549 531,205 326,266 339,482 299,603 330,090 323,347 14.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 726,549 531,205 326,266 339,482 299,603 330,090 323,347 14.43%
NOSH 526,485 332,003 218,970 232,522 232,250 232,458 212,994 16.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.47% 14.98% 6.17% 134.35% -48.84% -77.15% 0.00% -
ROE 4.12% 3.77% 0.91% 3.88% -2.72% -3.81% -3.83% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 64.58 71.21 22.37 4.22 7.19 7.01 11.14 34.01%
EPS 5.69 6.04 1.36 5.67 -3.51 -5.41 -5.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.60 1.49 1.46 1.29 1.42 1.5181 -1.57%
Adjusted Per Share Value based on latest NOSH - 230,517
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.16 11.24 2.33 0.47 0.79 0.77 1.13 55.76%
EPS 1.42 0.95 0.14 0.63 -0.39 -0.60 -0.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.2525 0.1551 0.1614 0.1424 0.1569 0.1537 14.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.70 1.06 1.13 0.63 1.25 0.58 0.66 -
P/RPS 4.18 1.49 5.05 14.93 17.39 8.27 5.93 -5.65%
P/EPS 47.45 17.55 83.09 11.11 -35.61 -10.72 -11.36 -
EY 2.11 5.70 1.20 9.00 -2.81 -9.33 -8.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.66 0.76 0.43 0.97 0.41 0.43 28.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 -
Price 2.40 1.39 1.02 0.73 1.08 0.51 0.67 -
P/RPS 3.72 1.95 4.56 17.30 15.03 7.27 6.02 -7.70%
P/EPS 42.18 23.01 75.00 12.87 -30.77 -9.43 -11.53 -
EY 2.37 4.35 1.33 7.77 -3.25 -10.61 -8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.87 0.68 0.50 0.84 0.36 0.44 25.73%

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