[E&O] QoQ Cumulative Quarter Result on 31-Dec-2008 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -38.72%
YoY- -94.2%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 188,674 73,915 304,449 222,801 152,639 88,693 516,399 -48.86%
PBT 29,997 9,498 -38,124 9,889 16,439 15,489 194,565 -71.21%
Tax -11,507 -3,771 6,067 2,098 -474 -931 -14,112 -12.70%
NP 18,490 5,727 -32,057 11,987 15,965 14,558 180,453 -78.07%
-
NP to SH 16,561 5,050 -37,276 6,935 11,317 10,844 128,854 -74.50%
-
Tax Rate 38.36% 39.70% - -21.22% 2.88% 6.01% 7.25% -
Total Cost 170,184 68,188 336,506 210,814 136,674 74,135 335,946 -36.42%
-
Net Worth 870,514 889,084 832,067 870,146 831,580 852,413 825,786 3.57%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - 26,638 -
Div Payout % - - - - - - 20.67% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 870,514 889,084 832,067 870,146 831,580 852,413 825,786 3.57%
NOSH 707,735 711,267 665,653 654,245 625,248 539,502 532,765 20.82%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 9.80% 7.75% -10.53% 5.38% 10.46% 16.41% 34.94% -
ROE 1.90% 0.57% -4.48% 0.80% 1.36% 1.27% 15.60% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 26.66 10.39 45.74 34.05 24.41 16.44 96.93 -57.67%
EPS 2.34 0.71 -5.60 1.06 1.81 2.01 24.19 -78.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.23 1.25 1.25 1.33 1.33 1.58 1.55 -14.27%
Adjusted Per Share Value based on latest NOSH - 654,029
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 8.96 3.51 14.46 10.58 7.25 4.21 24.53 -48.87%
EPS 0.79 0.24 -1.77 0.33 0.54 0.52 6.12 -74.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.27 -
NAPS 0.4135 0.4224 0.3953 0.4134 0.395 0.4049 0.3923 3.56%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.45 0.95 0.46 0.43 0.81 1.79 1.80 -
P/RPS 5.44 9.14 1.01 1.26 3.32 10.89 1.86 104.38%
P/EPS 61.97 133.80 -8.21 40.57 44.75 89.05 7.44 310.37%
EY 1.61 0.75 -12.17 2.47 2.23 1.12 13.44 -75.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 1.18 0.76 0.37 0.32 0.61 1.13 1.16 1.14%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 28/05/08 -
Price 0.88 1.31 0.86 0.50 0.56 1.00 1.58 -
P/RPS 3.30 12.61 1.88 1.47 2.29 6.08 1.63 59.96%
P/EPS 37.61 184.51 -15.36 47.17 30.94 49.75 6.53 220.96%
EY 2.66 0.54 -6.51 2.12 3.23 2.01 15.31 -68.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.16 -
P/NAPS 0.72 1.05 0.69 0.38 0.42 0.63 1.02 -20.70%

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