[E&O] QoQ Cumulative Quarter Result on 31-Dec-2005 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 293.35%
YoY- -8.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 236,429 192,837 499,917 190,959 48,980 4,930 21,130 399.53%
PBT 32,344 23,362 44,641 23,892 5,055 784 16,771 54.87%
Tax 3,079 -7,239 -22,598 -6,782 -2,032 -82 -1,430 -
NP 35,423 16,123 22,043 17,110 3,023 702 15,341 74.60%
-
NP to SH 20,053 10,144 22,043 11,714 2,978 945 15,341 19.53%
-
Tax Rate -9.52% 30.99% 50.62% 28.39% 40.20% 10.46% 8.53% -
Total Cost 201,006 176,714 477,874 173,849 45,957 4,228 5,789 962.02%
-
Net Worth 531,205 577,611 554,959 541,496 326,266 407,963 392,352 22.36%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 531,205 577,611 554,959 541,496 326,266 407,963 392,352 22.36%
NOSH 332,003 238,682 221,983 221,018 218,970 230,487 229,446 27.90%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.98% 8.36% 4.41% 8.96% 6.17% 14.24% 72.60% -
ROE 3.77% 1.76% 3.97% 2.16% 0.91% 0.23% 3.91% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 71.21 80.79 225.20 86.40 22.37 2.14 9.21 290.52%
EPS 6.04 4.25 9.93 5.30 1.36 0.41 6.68 -6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 2.42 2.50 2.45 1.49 1.77 1.71 -4.33%
Adjusted Per Share Value based on latest NOSH - 220,606
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 11.23 9.16 23.75 9.07 2.33 0.23 1.00 400.74%
EPS 0.95 0.48 1.05 0.56 0.14 0.04 0.73 19.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2523 0.2744 0.2636 0.2572 0.155 0.1938 0.1864 22.33%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.06 1.10 0.94 1.01 1.13 1.12 0.70 -
P/RPS 1.49 1.36 0.42 1.17 5.05 52.36 7.60 -66.21%
P/EPS 17.55 25.88 9.47 19.06 83.09 273.17 10.47 41.06%
EY 5.70 3.86 10.56 5.25 1.20 0.37 9.55 -29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.38 0.41 0.76 0.63 0.41 37.31%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 -
Price 1.39 0.93 1.33 1.00 1.02 1.09 1.07 -
P/RPS 1.95 1.15 0.59 1.16 4.56 50.96 11.62 -69.54%
P/EPS 23.01 21.88 13.39 18.87 75.00 265.85 16.00 27.38%
EY 4.35 4.57 7.47 5.30 1.33 0.38 6.25 -21.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.38 0.53 0.41 0.68 0.62 0.63 23.98%

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