[E&O] YoY Quarter Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- -2.32%
YoY- 387.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 114,759 63,946 168,504 121,564 44,050 5,381 11,489 46.70%
PBT 20,499 950 27,492 18,725 4,271 3,231 -1,820 -
Tax -7,736 457 4,564 575 -1,950 -1,894 -93 108.79%
NP 12,763 1,407 32,056 19,300 2,321 1,337 -1,913 -
-
NP to SH 11,511 473 14,720 9,909 2,033 1,337 -1,913 -
-
Tax Rate 37.74% -48.11% -16.60% -3.07% 45.66% 58.62% - -
Total Cost 101,996 62,539 136,448 102,264 41,729 4,044 13,402 40.20%
-
Net Worth 873,983 786,362 728,086 532,026 325,717 336,555 300,947 19.42%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 873,983 786,362 728,086 532,026 325,717 336,555 300,947 19.42%
NOSH 710,555 591,250 527,598 332,516 218,602 230,517 233,292 20.37%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 11.12% 2.20% 19.02% 15.88% 5.27% 24.85% -16.65% -
ROE 1.32% 0.06% 2.02% 1.86% 0.62% 0.40% -0.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 16.15 10.82 31.94 36.56 20.15 2.33 4.92 21.88%
EPS 1.62 0.08 2.79 2.98 0.93 0.58 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.33 1.38 1.60 1.49 1.46 1.29 -0.78%
Adjusted Per Share Value based on latest NOSH - 332,516
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 5.45 3.04 8.00 5.77 2.09 0.26 0.55 46.50%
EPS 0.55 0.02 0.70 0.47 0.10 0.06 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4152 0.3736 0.3459 0.2527 0.1547 0.1599 0.143 19.42%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.45 0.81 2.70 1.06 1.13 0.63 1.25 -
P/RPS 8.98 7.49 8.45 2.90 5.61 26.99 25.38 -15.88%
P/EPS 89.51 1,012.50 96.77 35.57 121.51 108.62 -152.44 -
EY 1.12 0.10 1.03 2.81 0.82 0.92 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.61 1.96 0.66 0.76 0.43 0.97 3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 -
Price 0.88 0.56 2.40 1.39 1.02 0.73 1.08 -
P/RPS 5.45 5.18 7.51 3.80 5.06 31.27 21.93 -20.69%
P/EPS 54.32 700.00 86.02 46.64 109.68 125.86 -131.71 -
EY 1.84 0.14 1.16 2.14 0.91 0.79 -0.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 1.74 0.87 0.68 0.50 0.84 -2.53%

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