[E&O] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 40.44%
YoY- -409.4%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 32,600 30,888 91,157 80,456 47,444 41,852 79,398 -44.72%
PBT -23,356 -19,820 -17,499 -14,097 -24,230 -24,608 13,226 -
Tax -1,796 19,820 17,499 14,097 24,230 24,608 -4,447 -45.33%
NP -25,152 0 0 0 0 0 8,779 -
-
NP to SH -25,152 -16,908 -22,235 -14,740 -24,750 -20,444 8,779 -
-
Tax Rate - - - - - - 33.62% -
Total Cost 57,752 30,888 91,157 80,456 47,444 41,852 70,619 -12.53%
-
Net Worth 330,090 336,766 327,832 334,067 323,347 299,322 264,941 15.77%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - 2,223 - - - 1,602 -
Div Payout % - - 0.00% - - - 18.25% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 330,090 336,766 327,832 334,067 323,347 299,322 264,941 15.77%
NOSH 232,458 232,252 222,350 219,781 212,994 193,598 106,822 67.84%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -77.15% 0.00% 0.00% 0.00% 0.00% 0.00% 11.06% -
ROE -7.62% -5.02% -6.78% -4.41% -7.65% -6.83% 3.31% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 14.02 13.30 41.00 36.61 22.27 21.62 74.33 -67.07%
EPS -10.82 -7.28 -10.00 -6.71 -11.62 -10.56 8.22 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 1.42 1.45 1.4744 1.52 1.5181 1.5461 2.4802 -31.02%
Adjusted Per Share Value based on latest NOSH - 231,578
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1.30 1.23 3.62 3.20 1.89 1.66 3.16 -44.65%
EPS -1.00 -0.67 -0.88 -0.59 -0.98 -0.81 0.35 -
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.06 -
NAPS 0.1313 0.1339 0.1304 0.1328 0.1286 0.119 0.1054 15.75%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.58 0.78 0.66 0.70 0.66 0.65 0.80 -
P/RPS 4.14 5.86 1.61 1.91 2.96 3.01 1.08 144.73%
P/EPS -5.36 -10.71 -6.60 -10.44 -5.68 -6.16 9.73 -
EY -18.66 -9.33 -15.15 -9.58 -17.61 -16.25 10.27 -
DY 0.00 0.00 1.52 0.00 0.00 0.00 1.87 -
P/NAPS 0.41 0.54 0.45 0.46 0.43 0.42 0.32 17.94%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 29/05/02 27/02/02 08/11/01 27/08/01 29/05/01 -
Price 0.51 0.70 0.90 0.64 0.67 0.78 0.65 -
P/RPS 3.64 5.26 2.20 1.75 3.01 3.61 0.87 159.42%
P/EPS -4.71 -9.62 -9.00 -9.54 -5.77 -7.39 7.91 -
EY -21.22 -10.40 -11.11 -10.48 -17.34 -13.54 12.64 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 2.31 -
P/NAPS 0.36 0.48 0.61 0.42 0.44 0.50 0.26 24.20%

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