[E&O] QoQ Cumulative Quarter Result on 31-Dec-2007 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
31-Dec-2007 [#3]
Profit Trend
QoQ- 299.19%
YoY- 295.53%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 152,639 88,693 516,399 426,600 339,991 171,487 519,219 -55.68%
PBT 16,439 15,489 194,565 179,773 72,879 45,387 91,618 -68.08%
Tax -474 -931 -14,112 -11,700 -3,298 -7,862 13,088 -
NP 15,965 14,558 180,453 168,073 69,581 37,525 104,706 -71.36%
-
NP to SH 11,317 10,844 128,854 119,584 29,957 15,237 61,178 -67.43%
-
Tax Rate 2.88% 6.01% 7.25% 6.51% 4.53% 17.32% -14.29% -
Total Cost 136,674 74,135 335,946 258,527 270,410 133,962 414,513 -52.17%
-
Net Worth 831,580 852,413 825,786 832,949 726,549 743,893 585,616 26.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - 26,638 26,527 - - 16,613 -
Div Payout % - - 20.67% 22.18% - - 27.16% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 831,580 852,413 825,786 832,949 726,549 743,893 585,616 26.25%
NOSH 625,248 539,502 532,765 530,541 526,485 513,030 415,330 31.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 10.46% 16.41% 34.94% 39.40% 20.47% 21.88% 20.17% -
ROE 1.36% 1.27% 15.60% 14.36% 4.12% 2.05% 10.45% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 24.41 16.44 96.93 80.41 64.58 33.43 125.01 -66.24%
EPS 1.81 2.01 24.19 22.54 5.69 2.97 14.74 -75.20%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 4.00 -
NAPS 1.33 1.58 1.55 1.57 1.38 1.45 1.41 -3.80%
Adjusted Per Share Value based on latest NOSH - 530,651
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.07 3.53 20.54 16.96 13.52 6.82 20.65 -55.69%
EPS 0.45 0.43 5.12 4.76 1.19 0.61 2.43 -67.41%
DPS 0.00 0.00 1.06 1.05 0.00 0.00 0.66 -
NAPS 0.3307 0.339 0.3284 0.3312 0.2889 0.2958 0.2329 26.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.81 1.79 1.80 2.68 2.70 3.00 2.17 -
P/RPS 3.32 10.89 1.86 3.33 4.18 8.97 1.74 53.65%
P/EPS 44.75 89.05 7.44 11.89 47.45 101.01 14.73 109.33%
EY 2.23 1.12 13.44 8.41 2.11 0.99 6.79 -52.30%
DY 0.00 0.00 2.78 1.87 0.00 0.00 1.84 -
P/NAPS 0.61 1.13 1.16 1.71 1.96 2.07 1.54 -45.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 26/11/08 27/08/08 28/05/08 27/02/08 27/11/07 29/08/07 29/05/07 -
Price 0.56 1.00 1.58 2.28 2.40 2.59 3.00 -
P/RPS 2.29 6.08 1.63 2.84 3.72 7.75 2.40 -3.07%
P/EPS 30.94 49.75 6.53 10.12 42.18 87.21 20.37 32.03%
EY 3.23 2.01 15.31 9.89 2.37 1.15 4.91 -24.30%
DY 0.00 0.00 3.16 2.19 0.00 0.00 1.33 -
P/NAPS 0.42 0.63 1.02 1.45 1.74 1.79 2.13 -66.02%

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