[E&O] QoQ Annualized Quarter Result on 31-Dec-2005 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 162.23%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 472,858 771,348 499,917 254,612 97,960 19,720 21,130 692.62%
PBT 64,688 93,448 44,641 31,856 10,110 3,136 16,771 145.74%
Tax 6,158 -28,956 -22,598 -9,042 -4,064 -328 -1,430 -
NP 70,846 64,492 22,043 22,813 6,046 2,808 15,341 177.05%
-
NP to SH 40,106 40,576 22,043 15,618 5,956 3,780 15,341 89.66%
-
Tax Rate -9.52% 30.99% 50.62% 28.38% 40.20% 10.46% 8.53% -
Total Cost 402,012 706,856 477,874 231,798 91,914 16,912 5,789 1585.14%
-
Net Worth 531,205 577,611 554,959 541,496 326,266 407,963 392,352 22.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 531,205 577,611 554,959 541,496 326,266 407,963 392,352 22.36%
NOSH 332,003 238,682 221,983 221,018 218,970 230,487 229,446 27.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.98% 8.36% 4.41% 8.96% 6.17% 14.24% 72.60% -
ROE 7.55% 7.02% 3.97% 2.88% 1.83% 0.93% 3.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 142.43 323.17 225.20 115.20 44.74 8.56 9.21 519.68%
EPS 12.08 17.00 9.93 7.07 2.72 1.64 6.68 48.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 2.42 2.50 2.45 1.49 1.77 1.71 -4.33%
Adjusted Per Share Value based on latest NOSH - 220,606
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 22.46 36.64 23.75 12.10 4.65 0.94 1.00 694.54%
EPS 1.91 1.93 1.05 0.74 0.28 0.18 0.73 89.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.2744 0.2636 0.2572 0.155 0.1938 0.1864 22.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.06 1.10 0.94 1.01 1.13 1.12 0.70 -
P/RPS 0.74 0.34 0.42 0.88 2.53 13.09 7.60 -78.80%
P/EPS 8.77 6.47 9.47 14.29 41.54 68.29 10.47 -11.13%
EY 11.40 15.45 10.56 7.00 2.41 1.46 9.55 12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.38 0.41 0.76 0.63 0.41 37.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 -
Price 1.39 0.93 1.33 1.00 1.02 1.09 1.07 -
P/RPS 0.98 0.29 0.59 0.87 2.28 12.74 11.62 -80.73%
P/EPS 11.51 5.47 13.39 14.15 37.50 66.46 16.00 -19.69%
EY 8.69 18.28 7.47 7.07 2.67 1.50 6.25 24.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.38 0.53 0.41 0.68 0.62 0.63 23.98%

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