[E&O] QoQ Quarter Result on 31-Dec-2005 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005 [#3]
Profit Trend
QoQ- 329.71%
YoY- 2150.7%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 121,564 192,837 308,958 141,979 44,050 4,930 5,554 680.99%
PBT 18,725 23,362 17,211 18,837 4,271 784 449 1099.86%
Tax 575 -7,239 -6,882 -4,750 -1,950 -82 2,135 -58.26%
NP 19,300 16,123 10,329 14,087 2,321 702 2,584 281.63%
-
NP to SH 9,909 10,144 10,329 8,736 2,033 945 2,584 144.79%
-
Tax Rate -3.07% 30.99% 39.99% 25.22% 45.66% 10.46% -475.50% -
Total Cost 102,264 176,714 298,629 127,892 41,729 4,228 2,970 956.11%
-
Net Worth 532,026 577,611 555,322 540,484 325,717 407,963 339,607 34.85%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 532,026 577,611 555,322 540,484 325,717 407,963 339,607 34.85%
NOSH 332,516 238,682 222,129 220,606 218,602 230,487 229,464 28.02%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 15.88% 8.36% 3.34% 9.92% 5.27% 14.24% 46.53% -
ROE 1.86% 1.76% 1.86% 1.62% 0.62% 0.23% 0.76% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 36.56 80.79 139.09 64.36 20.15 2.14 2.42 510.11%
EPS 2.98 4.25 4.65 3.96 0.93 0.41 1.12 91.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 2.42 2.50 2.45 1.49 1.77 1.48 5.32%
Adjusted Per Share Value based on latest NOSH - 220,606
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 5.93 9.41 15.08 6.93 2.15 0.24 0.27 682.78%
EPS 0.48 0.50 0.50 0.43 0.10 0.05 0.13 138.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2597 0.2819 0.2711 0.2638 0.159 0.1991 0.1658 34.83%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 1.06 1.10 0.94 1.01 1.13 1.12 0.70 -
P/RPS 2.90 1.36 0.68 1.57 5.61 52.36 28.92 -78.38%
P/EPS 35.57 25.88 20.22 25.51 121.51 273.17 62.16 -31.05%
EY 2.81 3.86 4.95 3.92 0.82 0.37 1.61 44.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.45 0.38 0.41 0.76 0.63 0.47 25.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 -
Price 1.39 0.93 1.33 1.00 1.02 1.09 1.07 -
P/RPS 3.80 1.15 0.96 1.55 5.06 50.96 44.21 -80.49%
P/EPS 46.64 21.88 28.60 25.25 109.68 265.85 95.02 -37.74%
EY 2.14 4.57 3.50 3.96 0.91 0.38 1.05 60.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.38 0.53 0.41 0.68 0.62 0.72 13.43%

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