[E&O] YoY TTM Result on 30-Jun-2006 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#1]
Profit Trend
QoQ- 41.73%
YoY- 603.65%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 289,671 433,605 575,841 609,852 21,628 117,158 30,930 45.13%
PBT -44,115 164,667 123,386 53,938 4,253 36,945 -34,124 4.36%
Tax 3,227 -7,181 2,722 -8,159 -56 1,688 -157 -
NP -40,888 157,486 126,108 45,779 4,197 38,633 -34,281 2.97%
-
NP to SH -43,070 124,461 66,271 31,242 4,440 38,633 -34,281 3.87%
-
Tax Rate - 4.36% -2.21% 15.13% 1.32% -4.57% - -
Total Cost 330,559 276,119 449,733 564,073 17,431 78,525 65,211 31.03%
-
Net Worth 889,084 852,413 743,893 577,611 407,963 341,472 304,966 19.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 26,532 16,614 4,442 - - 2,323 -
Div Payout % - 21.32% 25.07% 14.22% - - 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 889,084 852,413 743,893 577,611 407,963 341,472 304,966 19.50%
NOSH 711,267 539,502 513,030 241,951 230,487 232,294 232,798 20.43%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -14.12% 36.32% 21.90% 7.51% 19.41% 32.98% -110.83% -
ROE -4.84% 14.60% 8.91% 5.41% 1.09% 11.31% -11.24% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 40.73 80.37 112.24 255.51 9.38 50.44 13.29 20.50%
EPS -6.06 23.07 12.92 13.09 1.93 16.63 -14.73 -13.74%
DPS 0.00 4.92 3.24 1.86 0.00 0.00 1.00 -
NAPS 1.25 1.58 1.45 2.42 1.77 1.47 1.31 -0.77%
Adjusted Per Share Value based on latest NOSH - 238,682
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 13.76 20.60 27.36 28.97 1.03 5.57 1.47 45.12%
EPS -2.05 5.91 3.15 1.48 0.21 1.84 -1.63 3.89%
DPS 0.00 1.26 0.79 0.21 0.00 0.00 0.11 -
NAPS 0.4224 0.4049 0.3534 0.2744 0.1938 0.1622 0.1449 19.50%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.95 1.79 3.00 1.10 1.12 0.84 0.62 -
P/RPS 2.33 2.23 2.67 0.43 11.94 1.67 4.67 -10.93%
P/EPS -15.69 7.76 23.22 8.40 58.14 5.05 -4.21 24.49%
EY -6.37 12.89 4.31 11.90 1.72 19.80 -23.75 -19.67%
DY 0.00 2.75 1.08 1.69 0.00 0.00 1.61 -
P/NAPS 0.76 1.13 2.07 0.45 0.63 0.57 0.47 8.33%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 27/08/09 27/08/08 29/08/07 28/08/06 23/08/05 18/08/04 29/08/03 -
Price 1.31 1.00 2.59 0.93 1.09 0.60 1.25 -
P/RPS 3.22 1.24 2.31 0.36 11.62 1.19 9.41 -16.35%
P/EPS -21.63 4.33 20.05 7.11 56.58 3.61 -8.49 16.85%
EY -4.62 23.07 4.99 14.07 1.77 27.72 -11.78 -14.43%
DY 0.00 4.92 1.25 2.00 0.00 0.00 0.80 -
P/NAPS 1.05 0.63 1.79 0.38 0.62 0.41 0.95 1.68%

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