[E&O] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 80.67%
YoY- -47.6%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 117,882 112,709 16,692 5,203 33,449 24,394 16,300 273.52%
PBT 17,707 19,563 -8,394 -6,574 -32,505 -18,366 -11,678 -
Tax 2,846 608 242 335 236 -466 -898 -
NP 20,553 20,171 -8,152 -6,239 -32,269 -18,832 -12,576 -
-
NP to SH 20,553 20,171 -8,152 -6,239 -32,269 -18,832 -12,576 -
-
Tax Rate -16.07% -3.11% - - - - - -
Total Cost 97,329 92,538 24,844 11,442 65,718 43,226 28,876 124.63%
-
Net Worth 329,251 329,986 299,603 304,966 311,470 323,166 330,090 -0.16%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 4,670 - - - 2,324 - - -
Div Payout % 22.72% - - - 0.00% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 329,251 329,986 299,603 304,966 311,470 323,166 330,090 -0.16%
NOSH 233,511 232,384 232,250 232,798 232,440 232,493 232,458 0.30%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 17.44% 17.90% -48.84% -119.91% -96.47% -77.20% -77.15% -
ROE 6.24% 6.11% -2.72% -2.05% -10.36% -5.83% -3.81% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 50.48 48.50 7.19 2.23 14.39 10.49 7.01 272.45%
EPS 8.80 8.68 -3.51 -2.68 -13.90 -8.10 -5.41 -
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.41 1.42 1.29 1.31 1.34 1.39 1.42 -0.46%
Adjusted Per Share Value based on latest NOSH - 232,798
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.69 4.48 0.66 0.21 1.33 0.97 0.65 272.95%
EPS 0.82 0.80 -0.32 -0.25 -1.28 -0.75 -0.50 -
DPS 0.19 0.00 0.00 0.00 0.09 0.00 0.00 -
NAPS 0.1309 0.1312 0.1191 0.1213 0.1239 0.1285 0.1313 -0.20%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 1.19 1.25 0.62 0.54 0.68 0.58 -
P/RPS 1.96 2.45 17.39 27.74 3.75 6.48 8.27 -61.66%
P/EPS 11.25 13.71 -35.61 -23.13 -3.89 -8.40 -10.72 -
EY 8.89 7.29 -2.81 -4.32 -25.71 -11.91 -9.33 -
DY 2.02 0.00 0.00 0.00 1.85 0.00 0.00 -
P/NAPS 0.70 0.84 0.97 0.47 0.40 0.49 0.41 42.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 19/11/03 29/08/03 30/05/03 24/02/03 26/11/02 -
Price 0.91 1.15 1.08 1.25 0.56 0.58 0.51 -
P/RPS 1.80 2.37 15.03 55.93 3.89 5.53 7.27 -60.53%
P/EPS 10.34 13.25 -30.77 -46.64 -4.03 -7.16 -9.43 -
EY 9.67 7.55 -3.25 -2.14 -24.79 -13.97 -10.61 -
DY 2.20 0.00 0.00 0.00 1.79 0.00 0.00 -
P/NAPS 0.65 0.81 0.84 0.95 0.42 0.42 0.36 48.22%

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