[E&O] QoQ Quarter Result on 30-Jun-2007 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -50.76%
YoY- 50.21%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 89,799 86,609 168,504 171,487 137,622 145,168 121,564 -18.26%
PBT 14,792 106,894 27,492 45,387 46,260 13,014 18,725 -14.53%
Tax -2,412 -8,402 4,564 -7,862 4,072 5,937 575 -
NP 12,380 98,492 32,056 37,525 50,332 18,951 19,300 -25.60%
-
NP to SH 9,270 89,627 14,720 15,237 30,944 10,181 9,909 -4.34%
-
Tax Rate 16.31% 7.86% -16.60% 17.32% -8.80% -45.62% -3.07% -
Total Cost 77,419 -11,883 136,448 133,962 87,290 126,217 102,264 -16.92%
-
Net Worth 534,071 833,122 728,086 743,893 701,956 601,604 532,026 0.25%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 26,532 - - 16,614 - - -
Div Payout % - 29.60% - - 53.69% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 534,071 833,122 728,086 743,893 701,956 601,604 532,026 0.25%
NOSH 534,071 530,651 527,598 513,030 415,358 385,643 332,516 37.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.79% 113.72% 19.02% 21.88% 36.57% 13.05% 15.88% -
ROE 1.74% 10.76% 2.02% 2.05% 4.41% 1.69% 1.86% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.81 16.32 31.94 33.43 33.13 37.64 36.56 -40.39%
EPS 1.74 16.89 2.79 2.97 7.46 2.64 2.98 -30.11%
DPS 0.00 5.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.00 1.57 1.38 1.45 1.69 1.56 1.60 -26.87%
Adjusted Per Share Value based on latest NOSH - 513,030
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.57 3.44 6.70 6.82 5.47 5.77 4.83 -18.23%
EPS 0.37 3.56 0.59 0.61 1.23 0.40 0.39 -3.44%
DPS 0.00 1.06 0.00 0.00 0.66 0.00 0.00 -
NAPS 0.2124 0.3313 0.2895 0.2958 0.2791 0.2392 0.2116 0.25%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.80 2.68 2.70 3.00 2.17 1.91 1.06 -
P/RPS 10.71 16.42 8.45 8.97 6.55 5.07 2.90 138.73%
P/EPS 103.70 15.87 96.77 101.01 29.13 72.35 35.57 103.94%
EY 0.96 6.30 1.03 0.99 3.43 1.38 2.81 -51.09%
DY 0.00 1.87 0.00 0.00 1.84 0.00 0.00 -
P/NAPS 1.80 1.71 1.96 2.07 1.28 1.22 0.66 95.08%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 27/02/08 27/11/07 29/08/07 29/05/07 27/02/07 29/11/06 -
Price 1.58 2.28 2.40 2.59 3.00 2.10 1.39 -
P/RPS 9.40 13.97 7.51 7.75 9.05 5.58 3.80 82.80%
P/EPS 91.03 13.50 86.02 87.21 40.27 79.55 46.64 56.11%
EY 1.10 7.41 1.16 1.15 2.48 1.26 2.14 -35.80%
DY 0.00 2.19 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 1.58 1.45 1.74 1.79 1.78 1.35 0.87 48.79%

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