[E&O] YoY 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- 69.34%
YoY- 77.09%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 121,564 44,050 5,381 11,489 8,578 13,259 23,187 31.78%
PBT 18,725 4,271 3,231 -1,820 -6,723 -5,962 2,177 43.11%
Tax 575 -1,950 -1,894 -93 -1,626 5,962 -1,099 -
NP 19,300 2,321 1,337 -1,913 -8,349 0 1,078 61.70%
-
NP to SH 9,909 2,033 1,337 -1,913 -8,349 -7,264 1,078 44.70%
-
Tax Rate -3.07% 45.66% 58.62% - - - 50.48% -
Total Cost 102,264 41,729 4,044 13,402 16,927 13,259 22,109 29.06%
-
Net Worth 532,026 325,717 336,555 300,947 330,238 353,444 269,335 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 532,026 325,717 336,555 300,947 330,238 353,444 269,335 12.00%
NOSH 332,516 218,602 230,517 233,292 232,562 232,820 102,666 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 15.88% 5.27% 24.85% -16.65% -97.33% 0.00% 4.65% -
ROE 1.86% 0.62% 0.40% -0.64% -2.53% -2.06% 0.40% -
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 36.56 20.15 2.33 4.92 3.69 5.69 22.58 8.35%
EPS 2.98 0.93 0.58 -0.82 -3.59 -3.12 1.05 18.97%
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 5.77 2.09 0.26 0.55 0.41 0.63 1.10 31.79%
EPS 0.47 0.10 0.06 -0.09 -0.40 -0.35 0.05 45.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2527 0.1547 0.1599 0.143 0.1569 0.1679 0.1279 12.01%
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 2.90 5.61 26.99 25.38 15.72 11.59 9.03 -17.23%
P/EPS 35.57 121.51 108.62 -152.44 -16.16 -21.15 194.29 -24.63%
EY 2.81 0.82 0.92 -0.66 -6.19 -4.73 0.51 32.88%
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 3.80 5.06 31.27 21.93 13.83 11.76 7.44 -10.58%
P/EPS 46.64 109.68 125.86 -131.71 -14.21 -21.47 160.00 -18.56%
EY 2.14 0.91 0.79 -0.76 -7.04 -4.66 0.63 22.59%
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