[E&O] QoQ Annualized Quarter Result on 30-Sep-2002 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -48.76%
YoY- -1.62%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 20,812 33,449 32,525 32,600 30,888 91,157 80,456 -59.50%
PBT -26,296 -32,505 -24,488 -23,356 -19,820 -17,499 -14,097 51.70%
Tax 1,340 236 -621 -1,796 19,820 17,499 14,097 -79.26%
NP -24,956 -32,269 -25,109 -25,152 0 0 0 -
-
NP to SH -24,956 -32,269 -25,109 -25,152 -16,908 -22,235 -14,740 42.19%
-
Tax Rate - - - - - - - -
Total Cost 45,768 65,718 57,634 57,752 30,888 91,157 80,456 -31.41%
-
Net Worth 304,966 311,470 323,166 330,090 336,766 327,832 334,067 -5.91%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 2,324 - - - 2,223 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 304,966 311,470 323,166 330,090 336,766 327,832 334,067 -5.91%
NOSH 232,798 232,440 232,493 232,458 232,252 222,350 219,781 3.92%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -119.91% -96.47% -77.20% -77.15% 0.00% 0.00% 0.00% -
ROE -8.18% -10.36% -7.77% -7.62% -5.02% -6.78% -4.41% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 8.94 14.39 13.99 14.02 13.30 41.00 36.61 -61.03%
EPS -10.72 -13.90 -10.80 -10.82 -7.28 -10.00 -6.71 36.77%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.31 1.34 1.39 1.42 1.45 1.4744 1.52 -9.46%
Adjusted Per Share Value based on latest NOSH - 232,562
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.99 1.59 1.55 1.55 1.47 4.33 3.82 -59.45%
EPS -1.19 -1.53 -1.19 -1.19 -0.80 -1.06 -0.70 42.57%
DPS 0.00 0.11 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.1449 0.148 0.1535 0.1568 0.16 0.1557 0.1587 -5.90%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.62 0.54 0.68 0.58 0.78 0.66 0.70 -
P/RPS 6.94 3.75 4.86 4.14 5.86 1.61 1.91 136.90%
P/EPS -5.78 -3.89 -6.30 -5.36 -10.71 -6.60 -10.44 -32.64%
EY -17.29 -25.71 -15.88 -18.66 -9.33 -15.15 -9.58 48.39%
DY 0.00 1.85 0.00 0.00 0.00 1.52 0.00 -
P/NAPS 0.47 0.40 0.49 0.41 0.54 0.45 0.46 1.44%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 24/02/03 26/11/02 29/08/02 29/05/02 27/02/02 -
Price 1.25 0.56 0.58 0.51 0.70 0.90 0.64 -
P/RPS 13.98 3.89 4.15 3.64 5.26 2.20 1.75 301.14%
P/EPS -11.66 -4.03 -5.37 -4.71 -9.62 -9.00 -9.54 14.35%
EY -8.58 -24.79 -18.62 -21.22 -10.40 -11.11 -10.48 -12.51%
DY 0.00 1.79 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 0.95 0.42 0.42 0.36 0.48 0.61 0.42 72.57%

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