[E&O] QoQ Cumulative Quarter Result on 31-Mar-2005 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 20.25%
YoY- -25.36%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 190,959 48,980 4,930 21,130 15,576 9,813 4,432 1120.62%
PBT 23,892 5,055 784 16,771 16,322 16,533 13,302 47.60%
Tax -6,782 -2,032 -82 -1,430 -3,564 -3,349 -1,455 178.25%
NP 17,110 3,023 702 15,341 12,758 13,184 11,847 27.68%
-
NP to SH 11,714 2,978 945 15,341 12,758 13,184 11,847 -0.74%
-
Tax Rate 28.39% 40.20% 10.46% 8.53% 21.84% 20.26% 10.94% -
Total Cost 173,849 45,957 4,228 5,789 2,818 -3,371 -7,415 -
-
Net Worth 541,496 326,266 407,963 392,352 336,959 339,482 341,472 35.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 541,496 326,266 407,963 392,352 336,959 339,482 341,472 35.87%
NOSH 221,018 218,970 230,487 229,446 232,386 232,522 232,294 -3.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 8.96% 6.17% 14.24% 72.60% 81.91% 134.35% 267.31% -
ROE 2.16% 0.91% 0.23% 3.91% 3.79% 3.88% 3.47% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 86.40 22.37 2.14 9.21 6.70 4.22 1.91 1160.77%
EPS 5.30 1.36 0.41 6.68 5.49 5.67 5.10 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.49 1.77 1.71 1.45 1.46 1.47 40.44%
Adjusted Per Share Value based on latest NOSH - 229,464
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.59 1.95 0.20 0.84 0.62 0.39 0.18 1103.24%
EPS 0.47 0.12 0.04 0.61 0.51 0.52 0.47 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2153 0.1297 0.1622 0.156 0.134 0.135 0.1358 35.85%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.01 1.13 1.12 0.70 0.72 0.63 0.84 -
P/RPS 1.17 5.05 52.36 7.60 10.74 14.93 44.03 -91.03%
P/EPS 19.06 83.09 273.17 10.47 13.11 11.11 16.47 10.19%
EY 5.25 1.20 0.37 9.55 7.62 9.00 6.07 -9.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.76 0.63 0.41 0.50 0.43 0.57 -19.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 -
Price 1.00 1.02 1.09 1.07 0.76 0.73 0.60 -
P/RPS 1.16 4.56 50.96 11.62 11.34 17.30 31.45 -88.85%
P/EPS 18.87 75.00 265.85 16.00 13.84 12.87 11.76 36.94%
EY 5.30 1.33 0.38 6.25 7.22 7.77 8.50 -26.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.68 0.62 0.63 0.52 0.50 0.41 0.00%

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