[E&O] QoQ Annualized Quarter Result on 31-Mar-2003 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -28.51%
YoY- -45.13%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 150,278 33,384 20,812 33,449 32,525 32,600 30,888 186.29%
PBT 26,084 -16,788 -26,296 -32,505 -24,488 -23,356 -19,820 -
Tax 810 484 1,340 236 -621 -1,796 19,820 -88.06%
NP 26,894 -16,304 -24,956 -32,269 -25,109 -25,152 0 -
-
NP to SH 26,894 -16,304 -24,956 -32,269 -25,109 -25,152 -16,908 -
-
Tax Rate -3.11% - - - - - - -
Total Cost 123,384 49,688 45,768 65,718 57,634 57,752 30,888 151.12%
-
Net Worth 329,986 299,603 304,966 311,470 323,166 330,090 336,766 -1.34%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - 2,324 - - - -
Div Payout % - - - 0.00% - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 329,986 299,603 304,966 311,470 323,166 330,090 336,766 -1.34%
NOSH 232,384 232,250 232,798 232,440 232,493 232,458 232,252 0.03%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.90% -48.84% -119.91% -96.47% -77.20% -77.15% 0.00% -
ROE 8.15% -5.44% -8.18% -10.36% -7.77% -7.62% -5.02% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 64.67 14.37 8.94 14.39 13.99 14.02 13.30 186.18%
EPS 11.57 -7.02 -10.72 -13.90 -10.80 -10.82 -7.28 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.42 1.29 1.31 1.34 1.39 1.42 1.45 -1.38%
Adjusted Per Share Value based on latest NOSH - 232,367
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.98 1.33 0.83 1.33 1.29 1.30 1.23 186.16%
EPS 1.07 -0.65 -0.99 -1.28 -1.00 -1.00 -0.67 -
DPS 0.00 0.00 0.00 0.09 0.00 0.00 0.00 -
NAPS 0.1312 0.1191 0.1213 0.1239 0.1285 0.1313 0.1339 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.19 1.25 0.62 0.54 0.68 0.58 0.78 -
P/RPS 1.84 8.70 6.94 3.75 4.86 4.14 5.86 -53.70%
P/EPS 10.28 -17.81 -5.78 -3.89 -6.30 -5.36 -10.71 -
EY 9.73 -5.62 -17.29 -25.71 -15.88 -18.66 -9.33 -
DY 0.00 0.00 0.00 1.85 0.00 0.00 0.00 -
P/NAPS 0.84 0.97 0.47 0.40 0.49 0.41 0.54 34.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 30/05/03 24/02/03 26/11/02 29/08/02 -
Price 1.15 1.08 1.25 0.56 0.58 0.51 0.70 -
P/RPS 1.78 7.51 13.98 3.89 4.15 3.64 5.26 -51.34%
P/EPS 9.94 -15.38 -11.66 -4.03 -5.37 -4.71 -9.62 -
EY 10.06 -6.50 -8.58 -24.79 -18.62 -21.22 -10.40 -
DY 0.00 0.00 0.00 1.79 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 0.95 0.42 0.42 0.36 0.48 41.60%

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