[E&O] QoQ Annualized Quarter Result on 31-Mar-2005 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -9.82%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 254,612 97,960 19,720 21,130 20,768 19,626 17,728 487.99%
PBT 31,856 10,110 3,136 16,771 21,762 33,066 53,208 -28.89%
Tax -9,042 -4,064 -328 -1,430 -4,752 -6,698 -5,820 34.03%
NP 22,813 6,046 2,808 15,341 17,010 26,368 47,388 -38.49%
-
NP to SH 15,618 5,956 3,780 15,341 17,010 26,368 47,388 -52.19%
-
Tax Rate 28.38% 40.20% 10.46% 8.53% 21.84% 20.26% 10.94% -
Total Cost 231,798 91,914 16,912 5,789 3,757 -6,742 -29,660 -
-
Net Worth 541,496 326,266 407,963 392,352 336,959 339,482 341,472 35.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 541,496 326,266 407,963 392,352 336,959 339,482 341,472 35.87%
NOSH 221,018 218,970 230,487 229,446 232,386 232,522 232,294 -3.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.96% 6.17% 14.24% 72.60% 81.91% 134.35% 267.31% -
ROE 2.88% 1.83% 0.93% 3.91% 5.05% 7.77% 13.88% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 115.20 44.74 8.56 9.21 8.94 8.44 7.63 507.86%
EPS 7.07 2.72 1.64 6.68 7.32 11.34 20.40 -50.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.49 1.77 1.71 1.45 1.46 1.47 40.44%
Adjusted Per Share Value based on latest NOSH - 229,464
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 12.11 4.66 0.94 1.00 0.99 0.93 0.84 489.47%
EPS 0.74 0.28 0.18 0.73 0.81 1.25 2.25 -52.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2574 0.1551 0.194 0.1865 0.1602 0.1614 0.1623 35.88%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.01 1.13 1.12 0.70 0.72 0.63 0.84 -
P/RPS 0.88 2.53 13.09 7.60 8.06 7.46 11.01 -81.35%
P/EPS 14.29 41.54 68.29 10.47 9.84 5.56 4.12 128.61%
EY 7.00 2.41 1.46 9.55 10.17 18.00 24.29 -56.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.76 0.63 0.41 0.50 0.43 0.57 -19.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 -
Price 1.00 1.02 1.09 1.07 0.76 0.73 0.60 -
P/RPS 0.87 2.28 12.74 11.62 8.50 8.65 7.86 -76.85%
P/EPS 14.15 37.50 66.46 16.00 10.38 6.44 2.94 184.24%
EY 7.07 2.67 1.50 6.25 9.63 15.53 34.00 -64.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.68 0.62 0.63 0.52 0.50 0.41 0.00%

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