[E&O] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -49.75%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 16,692 5,203 33,449 24,394 16,300 7,722 91,157 -67.72%
PBT -8,394 -6,574 -32,505 -18,366 -11,678 -4,955 -17,499 -38.69%
Tax 242 335 236 -466 -898 4,955 17,499 -94.22%
NP -8,152 -6,239 -32,269 -18,832 -12,576 0 0 -
-
NP to SH -8,152 -6,239 -32,269 -18,832 -12,576 -4,227 -22,235 -48.74%
-
Tax Rate - - - - - - - -
Total Cost 24,844 11,442 65,718 43,226 28,876 7,722 91,157 -57.93%
-
Net Worth 299,603 304,966 311,470 323,166 330,090 336,766 327,832 -5.82%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 2,324 - - - 2,223 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 299,603 304,966 311,470 323,166 330,090 336,766 327,832 -5.82%
NOSH 232,250 232,798 232,440 232,493 232,458 232,252 222,350 2.94%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -48.84% -119.91% -96.47% -77.20% -77.15% 0.00% 0.00% -
ROE -2.72% -2.05% -10.36% -5.83% -3.81% -1.26% -6.78% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 7.19 2.23 14.39 10.49 7.01 3.32 41.00 -68.63%
EPS -3.51 -2.68 -13.90 -8.10 -5.41 -1.82 -10.00 -50.20%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.29 1.31 1.34 1.39 1.42 1.45 1.4744 -8.51%
Adjusted Per Share Value based on latest NOSH - 232,565
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 0.66 0.21 1.33 0.97 0.65 0.31 3.62 -67.81%
EPS -0.32 -0.25 -1.28 -0.75 -0.50 -0.17 -0.88 -49.02%
DPS 0.00 0.00 0.09 0.00 0.00 0.00 0.09 -
NAPS 0.1191 0.1213 0.1239 0.1285 0.1313 0.1339 0.1304 -5.85%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.25 0.62 0.54 0.68 0.58 0.78 0.66 -
P/RPS 17.39 27.74 3.75 6.48 8.27 23.46 1.61 387.92%
P/EPS -35.61 -23.13 -3.89 -8.40 -10.72 -42.86 -6.60 207.30%
EY -2.81 -4.32 -25.71 -11.91 -9.33 -2.33 -15.15 -67.44%
DY 0.00 0.00 1.85 0.00 0.00 0.00 1.52 -
P/NAPS 0.97 0.47 0.40 0.49 0.41 0.54 0.45 66.78%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 30/05/03 24/02/03 26/11/02 29/08/02 29/05/02 -
Price 1.08 1.25 0.56 0.58 0.51 0.70 0.90 -
P/RPS 15.03 55.93 3.89 5.53 7.27 21.05 2.20 259.62%
P/EPS -30.77 -46.64 -4.03 -7.16 -9.43 -38.46 -9.00 126.77%
EY -3.25 -2.14 -24.79 -13.97 -10.61 -2.60 -11.11 -55.90%
DY 0.00 0.00 1.79 0.00 0.00 0.00 1.11 -
P/NAPS 0.84 0.95 0.42 0.42 0.36 0.48 0.61 23.75%

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