[E&O] QoQ Annualized Quarter Result on 30-Jun-2021 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 50.31%
YoY- -173.38%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 140,496 111,713 120,812 106,120 304,725 220,705 258,010 -33.34%
PBT 82,792 -7,245 -28,202 -21,948 -49,533 29,852 25,930 116.98%
Tax -14,665 -9,369 -12,862 -10,932 -21,187 -26,882 -23,534 -27.06%
NP 68,127 -16,614 -41,064 -32,880 -70,720 2,969 2,396 833.48%
-
NP to SH 64,068 -20,350 -46,176 -36,392 -73,236 2,604 2,242 836.60%
-
Tax Rate 17.71% - - - - 90.05% 90.76% -
Total Cost 72,369 128,327 161,876 139,000 375,445 217,736 255,614 -56.91%
-
Net Worth 1,755,886 1,661,229 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 -0.17%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,755,886 1,661,229 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 -0.17%
NOSH 1,476,738 1,476,738 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 0.90%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 48.49% -14.87% -33.99% -30.98% -23.21% 1.35% 0.93% -
ROE 3.65% -1.23% -2.81% -2.19% -4.41% 0.15% 0.13% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.68 7.73 8.44 7.41 21.29 15.42 18.03 -33.96%
EPS 4.45 -1.41 -3.22 -2.56 -5.12 0.19 0.16 819.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.15 1.16 1.16 1.22 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.59 4.44 4.80 4.22 12.12 8.78 10.26 -33.31%
EPS 2.55 -0.81 -1.84 -1.45 -2.91 0.10 0.09 831.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6983 0.6606 0.6546 0.6603 0.6603 0.6944 0.7001 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.525 0.60 0.625 0.61 0.60 0.465 0.385 -
P/RPS 5.42 7.76 7.40 8.23 2.82 3.02 2.14 85.91%
P/EPS 11.89 -42.59 -19.37 -23.99 -11.73 255.60 245.79 -86.74%
EY 8.41 -2.35 -5.16 -4.17 -8.53 0.39 0.41 650.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.54 0.53 0.52 0.38 0.31 24.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 24/08/21 28/05/21 23/02/21 30/11/20 -
Price 0.515 0.595 0.63 0.625 0.775 0.42 0.395 -
P/RPS 5.32 7.69 7.46 8.43 3.64 2.72 2.19 80.80%
P/EPS 11.66 -42.23 -19.53 -24.58 -15.15 230.86 252.18 -87.14%
EY 8.57 -2.37 -5.12 -4.07 -6.60 0.43 0.40 672.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.55 0.54 0.67 0.34 0.32 21.79%

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