[E&O] QoQ Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -44.36%
YoY- 261.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,720 21,130 20,768 19,626 17,728 117,882 150,278 -74.20%
PBT 3,136 16,771 21,762 33,066 53,208 17,707 26,084 -75.67%
Tax -328 -1,430 -4,752 -6,698 -5,820 2,846 810 -
NP 2,808 15,341 17,010 26,368 47,388 20,553 26,894 -77.85%
-
NP to SH 3,780 15,341 17,010 26,368 47,388 20,553 26,894 -72.99%
-
Tax Rate 10.46% 8.53% 21.84% 20.26% 10.94% -16.07% -3.11% -
Total Cost 16,912 5,789 3,757 -6,742 -29,660 97,329 123,384 -73.44%
-
Net Worth 407,963 392,352 336,959 339,482 341,472 329,251 329,986 15.20%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - 4,670 - -
Div Payout % - - - - - 22.72% - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 407,963 392,352 336,959 339,482 341,472 329,251 329,986 15.20%
NOSH 230,487 229,446 232,386 232,522 232,294 233,511 232,384 -0.54%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 14.24% 72.60% 81.91% 134.35% 267.31% 17.44% 17.90% -
ROE 0.93% 3.91% 5.05% 7.77% 13.88% 6.24% 8.15% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 8.56 9.21 8.94 8.44 7.63 50.48 64.67 -74.05%
EPS 1.64 6.68 7.32 11.34 20.40 8.80 11.57 -72.84%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.77 1.71 1.45 1.46 1.47 1.41 1.42 15.83%
Adjusted Per Share Value based on latest NOSH - 230,517
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.78 0.84 0.83 0.78 0.70 4.69 5.98 -74.31%
EPS 0.15 0.61 0.68 1.05 1.88 0.82 1.07 -73.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.19 0.00 -
NAPS 0.1622 0.156 0.134 0.135 0.1358 0.1309 0.1312 15.20%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.12 0.70 0.72 0.63 0.84 0.99 1.19 -
P/RPS 13.09 7.60 8.06 7.46 11.01 1.96 1.84 270.33%
P/EPS 68.29 10.47 9.84 5.56 4.12 11.25 10.28 253.78%
EY 1.46 9.55 10.17 18.00 24.29 8.89 9.73 -71.79%
DY 0.00 0.00 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 0.63 0.41 0.50 0.43 0.57 0.70 0.84 -17.46%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 28/05/04 27/02/04 -
Price 1.09 1.07 0.76 0.73 0.60 0.91 1.15 -
P/RPS 12.74 11.62 8.50 8.65 7.86 1.80 1.78 271.83%
P/EPS 66.46 16.00 10.38 6.44 2.94 10.34 9.94 255.31%
EY 1.50 6.25 9.63 15.53 34.00 9.67 10.06 -71.91%
DY 0.00 0.00 0.00 0.00 0.00 2.20 0.00 -
P/NAPS 0.62 0.63 0.52 0.50 0.41 0.65 0.81 -16.33%

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