[E&O] QoQ Cumulative Quarter Result on 31-Dec-2004 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -3.23%
YoY- -36.75%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 48,980 4,930 21,130 15,576 9,813 4,432 117,882 -44.28%
PBT 5,055 784 16,771 16,322 16,533 13,302 17,707 -56.61%
Tax -2,032 -82 -1,430 -3,564 -3,349 -1,455 2,846 -
NP 3,023 702 15,341 12,758 13,184 11,847 20,553 -72.10%
-
NP to SH 2,978 945 15,341 12,758 13,184 11,847 20,553 -72.38%
-
Tax Rate 40.20% 10.46% 8.53% 21.84% 20.26% 10.94% -16.07% -
Total Cost 45,957 4,228 5,789 2,818 -3,371 -7,415 97,329 -39.33%
-
Net Worth 326,266 407,963 392,352 336,959 339,482 341,472 329,251 -0.60%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - 4,670 -
Div Payout % - - - - - - 22.72% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 326,266 407,963 392,352 336,959 339,482 341,472 329,251 -0.60%
NOSH 218,970 230,487 229,446 232,386 232,522 232,294 233,511 -4.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 6.17% 14.24% 72.60% 81.91% 134.35% 267.31% 17.44% -
ROE 0.91% 0.23% 3.91% 3.79% 3.88% 3.47% 6.24% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 22.37 2.14 9.21 6.70 4.22 1.91 50.48 -41.84%
EPS 1.36 0.41 6.68 5.49 5.67 5.10 8.80 -71.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.49 1.77 1.71 1.45 1.46 1.47 1.41 3.74%
Adjusted Per Share Value based on latest NOSH - 236,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1.95 0.20 0.84 0.62 0.39 0.18 4.69 -44.26%
EPS 0.12 0.04 0.61 0.51 0.52 0.47 0.82 -72.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.19 -
NAPS 0.1297 0.1622 0.156 0.134 0.135 0.1358 0.1309 -0.61%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.12 0.70 0.72 0.63 0.84 0.99 -
P/RPS 5.05 52.36 7.60 10.74 14.93 44.03 1.96 87.83%
P/EPS 83.09 273.17 10.47 13.11 11.11 16.47 11.25 278.79%
EY 1.20 0.37 9.55 7.62 9.00 6.07 8.89 -73.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.02 -
P/NAPS 0.76 0.63 0.41 0.50 0.43 0.57 0.70 5.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 28/05/04 -
Price 1.02 1.09 1.07 0.76 0.73 0.60 0.91 -
P/RPS 4.56 50.96 11.62 11.34 17.30 31.45 1.80 85.73%
P/EPS 75.00 265.85 16.00 13.84 12.87 11.76 10.34 274.25%
EY 1.33 0.38 6.25 7.22 7.77 8.50 9.67 -73.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.20 -
P/NAPS 0.68 0.62 0.63 0.52 0.50 0.41 0.65 3.05%

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