[E&O] QoQ Annualized 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- 34.67%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 17,728 117,882 150,278 33,384 20,812 33,449 32,525 -33.29%
PBT 53,208 17,707 26,084 -16,788 -26,296 -32,505 -24,488 -
Tax -5,820 2,846 810 484 1,340 236 -621 345.12%
NP 47,388 20,553 26,894 -16,304 -24,956 -32,269 -25,109 -
-
NP to SH 47,388 20,553 26,894 -16,304 -24,956 -32,269 -25,109 -
-
Tax Rate 10.94% -16.07% -3.11% - - - - -
Total Cost -29,660 97,329 123,384 49,688 45,768 65,718 57,634 -
-
Net Worth 341,472 329,251 329,986 299,603 304,966 311,470 323,166 3.74%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 4,670 - - - 2,324 - -
Div Payout % - 22.72% - - - 0.00% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 341,472 329,251 329,986 299,603 304,966 311,470 323,166 3.74%
NOSH 232,294 233,511 232,384 232,250 232,798 232,440 232,493 -0.05%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 267.31% 17.44% 17.90% -48.84% -119.91% -96.47% -77.20% -
ROE 13.88% 6.24% 8.15% -5.44% -8.18% -10.36% -7.77% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 7.63 50.48 64.67 14.37 8.94 14.39 13.99 -33.27%
EPS 20.40 8.80 11.57 -7.02 -10.72 -13.90 -10.80 -
DPS 0.00 2.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.47 1.41 1.42 1.29 1.31 1.34 1.39 3.80%
Adjusted Per Share Value based on latest NOSH - 233,292
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.84 5.60 7.14 1.59 0.99 1.59 1.55 -33.55%
EPS 2.25 0.98 1.28 -0.78 -1.19 -1.53 -1.19 -
DPS 0.00 0.22 0.00 0.00 0.00 0.11 0.00 -
NAPS 0.1623 0.1565 0.1569 0.1424 0.145 0.1481 0.1536 3.74%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.84 0.99 1.19 1.25 0.62 0.54 0.68 -
P/RPS 11.01 1.96 1.84 8.70 6.94 3.75 4.86 72.57%
P/EPS 4.12 11.25 10.28 -17.81 -5.78 -3.89 -6.30 -
EY 24.29 8.89 9.73 -5.62 -17.29 -25.71 -15.88 -
DY 0.00 2.02 0.00 0.00 0.00 1.85 0.00 -
P/NAPS 0.57 0.70 0.84 0.97 0.47 0.40 0.49 10.61%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 18/08/04 28/05/04 27/02/04 19/11/03 29/08/03 30/05/03 24/02/03 -
Price 0.60 0.91 1.15 1.08 1.25 0.56 0.58 -
P/RPS 7.86 1.80 1.78 7.51 13.98 3.89 4.15 53.13%
P/EPS 2.94 10.34 9.94 -15.38 -11.66 -4.03 -5.37 -
EY 34.00 9.67 10.06 -6.50 -8.58 -24.79 -18.62 -
DY 0.00 2.20 0.00 0.00 0.00 1.79 0.00 -
P/NAPS 0.41 0.65 0.81 0.84 0.95 0.42 0.42 -1.59%

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