[E&O] QoQ Cumulative Quarter Result on 30-Sep-2005 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 215.13%
YoY- -77.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 192,837 499,917 190,959 48,980 4,930 21,130 15,576 437.63%
PBT 23,362 44,641 23,892 5,055 784 16,771 16,322 27.08%
Tax -7,239 -22,598 -6,782 -2,032 -82 -1,430 -3,564 60.59%
NP 16,123 22,043 17,110 3,023 702 15,341 12,758 16.93%
-
NP to SH 10,144 22,043 11,714 2,978 945 15,341 12,758 -14.21%
-
Tax Rate 30.99% 50.62% 28.39% 40.20% 10.46% 8.53% 21.84% -
Total Cost 176,714 477,874 173,849 45,957 4,228 5,789 2,818 1490.41%
-
Net Worth 577,611 554,959 541,496 326,266 407,963 392,352 336,959 43.37%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 577,611 554,959 541,496 326,266 407,963 392,352 336,959 43.37%
NOSH 238,682 221,983 221,018 218,970 230,487 229,446 232,386 1.80%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 8.36% 4.41% 8.96% 6.17% 14.24% 72.60% 81.91% -
ROE 1.76% 3.97% 2.16% 0.91% 0.23% 3.91% 3.79% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 80.79 225.20 86.40 22.37 2.14 9.21 6.70 428.24%
EPS 4.25 9.93 5.30 1.36 0.41 6.68 5.49 -15.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.50 2.45 1.49 1.77 1.71 1.45 40.83%
Adjusted Per Share Value based on latest NOSH - 218,602
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 7.67 19.88 7.59 1.95 0.20 0.84 0.62 437.36%
EPS 0.40 0.88 0.47 0.12 0.04 0.61 0.51 -14.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.2207 0.2153 0.1297 0.1622 0.156 0.134 43.37%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.10 0.94 1.01 1.13 1.12 0.70 0.72 -
P/RPS 1.36 0.42 1.17 5.05 52.36 7.60 10.74 -74.87%
P/EPS 25.88 9.47 19.06 83.09 273.17 10.47 13.11 57.56%
EY 3.86 10.56 5.25 1.20 0.37 9.55 7.62 -36.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.38 0.41 0.76 0.63 0.41 0.50 -6.80%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 -
Price 0.93 1.33 1.00 1.02 1.09 1.07 0.76 -
P/RPS 1.15 0.59 1.16 4.56 50.96 11.62 11.34 -78.34%
P/EPS 21.88 13.39 18.87 75.00 265.85 16.00 13.84 35.82%
EY 4.57 7.47 5.30 1.33 0.38 6.25 7.22 -26.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.41 0.68 0.62 0.63 0.52 -18.91%

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