[E&O] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 4.36%
YoY- -62.22%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 73,915 304,449 222,801 152,639 88,693 516,399 426,600 -68.95%
PBT 9,498 -38,124 9,889 16,439 15,489 194,565 179,773 -85.94%
Tax -3,771 6,067 2,098 -474 -931 -14,112 -11,700 -53.02%
NP 5,727 -32,057 11,987 15,965 14,558 180,453 168,073 -89.51%
-
NP to SH 5,050 -37,276 6,935 11,317 10,844 128,854 119,584 -87.89%
-
Tax Rate 39.70% - -21.22% 2.88% 6.01% 7.25% 6.51% -
Total Cost 68,188 336,506 210,814 136,674 74,135 335,946 258,527 -58.90%
-
Net Worth 889,084 832,067 870,146 831,580 852,413 825,786 832,949 4.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - 26,638 26,527 -
Div Payout % - - - - - 20.67% 22.18% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 889,084 832,067 870,146 831,580 852,413 825,786 832,949 4.44%
NOSH 711,267 665,653 654,245 625,248 539,502 532,765 530,541 21.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 7.75% -10.53% 5.38% 10.46% 16.41% 34.94% 39.40% -
ROE 0.57% -4.48% 0.80% 1.36% 1.27% 15.60% 14.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 10.39 45.74 34.05 24.41 16.44 96.93 80.41 -74.47%
EPS 0.71 -5.60 1.06 1.81 2.01 24.19 22.54 -90.04%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.25 1.25 1.33 1.33 1.58 1.55 1.57 -14.10%
Adjusted Per Share Value based on latest NOSH - 591,250
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 3.61 14.86 10.88 7.45 4.33 25.21 20.82 -68.93%
EPS 0.25 -1.82 0.34 0.55 0.53 6.29 5.84 -87.78%
DPS 0.00 0.00 0.00 0.00 0.00 1.30 1.29 -
NAPS 0.434 0.4061 0.4247 0.4059 0.4161 0.4031 0.4066 4.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.95 0.46 0.43 0.81 1.79 1.80 2.68 -
P/RPS 9.14 1.01 1.26 3.32 10.89 1.86 3.33 96.15%
P/EPS 133.80 -8.21 40.57 44.75 89.05 7.44 11.89 402.90%
EY 0.75 -12.17 2.47 2.23 1.12 13.44 8.41 -80.06%
DY 0.00 0.00 0.00 0.00 0.00 2.78 1.87 -
P/NAPS 0.76 0.37 0.32 0.61 1.13 1.16 1.71 -41.79%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 28/05/08 27/02/08 -
Price 1.31 0.86 0.50 0.56 1.00 1.58 2.28 -
P/RPS 12.61 1.88 1.47 2.29 6.08 1.63 2.84 170.39%
P/EPS 184.51 -15.36 47.17 30.94 49.75 6.53 10.12 593.94%
EY 0.54 -6.51 2.12 3.23 2.01 15.31 9.89 -85.63%
DY 0.00 0.00 0.00 0.00 0.00 3.16 2.19 -
P/NAPS 1.05 0.69 0.38 0.42 0.63 1.02 1.45 -19.37%

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