[E&O] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 87.58%
YoY- -173.38%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 140,496 83,785 60,406 26,530 304,725 165,529 129,005 5.85%
PBT 82,792 -5,434 -14,101 -5,487 -49,533 22,389 12,965 244.58%
Tax -14,665 -7,027 -6,431 -2,733 -21,187 -20,162 -11,767 15.82%
NP 68,127 -12,461 -20,532 -8,220 -70,720 2,227 1,198 1382.44%
-
NP to SH 64,068 -15,263 -23,088 -9,098 -73,236 1,953 1,121 1387.39%
-
Tax Rate 17.71% - - - - 90.05% 90.76% -
Total Cost 72,369 96,246 80,938 34,750 375,445 163,302 127,807 -31.58%
-
Net Worth 1,755,886 1,661,229 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 -0.17%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,755,886 1,661,229 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 -0.17%
NOSH 1,476,738 1,476,738 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 0.90%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 48.49% -14.87% -33.99% -30.98% -23.21% 1.35% 0.93% -
ROE 3.65% -0.92% -1.40% -0.55% -4.41% 0.11% 0.06% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.68 5.80 4.22 1.85 21.29 11.56 9.01 4.90%
EPS 4.45 -1.06 -1.61 -0.64 -5.12 0.14 0.08 1360.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.15 1.15 1.16 1.16 1.22 1.23 -1.08%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 5.59 3.33 2.40 1.05 12.12 6.58 5.13 5.89%
EPS 2.55 -0.61 -0.92 -0.36 -2.91 0.08 0.04 1499.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6983 0.6606 0.6546 0.6603 0.6603 0.6944 0.7001 -0.17%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.525 0.60 0.625 0.61 0.60 0.465 0.385 -
P/RPS 5.42 10.34 14.81 32.91 2.82 4.02 4.27 17.24%
P/EPS 11.89 -56.79 -38.75 -95.97 -11.73 340.80 491.59 -91.65%
EY 8.41 -1.76 -2.58 -1.04 -8.53 0.29 0.20 1111.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.54 0.53 0.52 0.38 0.31 24.40%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 23/02/22 24/11/21 24/08/21 28/05/21 23/02/21 30/11/20 -
Price 0.515 0.595 0.63 0.625 0.775 0.42 0.395 -
P/RPS 5.32 10.26 14.93 33.72 3.64 3.63 4.38 13.85%
P/EPS 11.66 -56.31 -39.06 -98.33 -15.15 307.82 504.36 -91.90%
EY 8.57 -1.78 -2.56 -1.02 -6.60 0.32 0.20 1127.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.55 0.54 0.67 0.34 0.32 21.79%

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