[E&O] QoQ Cumulative Quarter Result on 31-Dec-2020 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Dec-2020 [#3]
Profit Trend
QoQ- 74.22%
YoY- -75.86%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 60,406 26,530 304,725 165,529 129,005 70,112 486,802 -75.09%
PBT -14,101 -5,487 -49,533 22,389 12,965 4,021 -155,610 -79.79%
Tax -6,431 -2,733 -21,187 -20,162 -11,767 -7,516 -36,728 -68.66%
NP -20,532 -8,220 -70,720 2,227 1,198 -3,495 -192,338 -77.46%
-
NP to SH -23,088 -9,098 -73,236 1,953 1,121 -3,328 -195,942 -75.93%
-
Tax Rate - - - 90.05% 90.76% 186.92% - -
Total Cost 80,938 34,750 375,445 163,302 127,807 73,607 679,140 -75.75%
-
Net Worth 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 1,747,221 1,761,543 -4.41%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - 14,321 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 1,747,221 1,761,543 -4.41%
NOSH 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -33.99% -30.98% -23.21% 1.35% 0.93% -4.98% -39.51% -
ROE -1.40% -0.55% -4.41% 0.11% 0.06% -0.19% -11.12% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 4.22 1.85 21.29 11.56 9.01 4.90 33.99 -75.08%
EPS -1.61 -0.64 -5.12 0.14 0.08 -0.23 -13.68 -75.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.15 1.16 1.16 1.22 1.23 1.22 1.23 -4.38%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 2.87 1.26 14.48 7.86 6.13 3.33 23.13 -75.09%
EPS -1.10 -0.43 -3.48 0.09 0.05 -0.16 -9.31 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.68 -
NAPS 0.782 0.7888 0.7888 0.8296 0.8364 0.83 0.8368 -4.41%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.625 0.61 0.60 0.465 0.385 0.395 0.37 -
P/RPS 14.81 32.91 2.82 4.02 4.27 8.07 1.09 468.49%
P/EPS -38.75 -95.97 -11.73 340.80 491.59 -169.98 -2.70 489.61%
EY -2.58 -1.04 -8.53 0.29 0.20 -0.59 -36.98 -83.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
P/NAPS 0.54 0.53 0.52 0.38 0.31 0.32 0.30 47.91%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 24/08/21 28/05/21 23/02/21 30/11/20 27/08/20 29/06/20 -
Price 0.63 0.625 0.775 0.42 0.395 0.415 0.40 -
P/RPS 14.93 33.72 3.64 3.63 4.38 8.48 1.18 442.14%
P/EPS -39.06 -98.33 -15.15 307.82 504.36 -178.59 -2.92 462.61%
EY -2.56 -1.02 -6.60 0.32 0.20 -0.56 -34.20 -82.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.50 -
P/NAPS 0.55 0.54 0.67 0.34 0.32 0.34 0.33 40.52%

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