[E&O] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
18-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 251.67%
YoY- 313.25%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 58,893 70,112 96,236 119,150 136,828 134,588 249,985 -61.75%
PBT 8,944 4,021 -189,412 24,166 -2,812 12,448 65,412 -73.36%
Tax -4,251 -7,516 -10,283 -7,381 -9,860 -9,204 -25,438 -69.56%
NP 4,693 -3,495 -199,695 16,785 -12,672 3,244 39,974 -75.92%
-
NP to SH 4,449 -3,328 -204,031 18,755 -12,366 1,700 38,215 -76.06%
-
Tax Rate 47.53% 186.92% - 30.54% - 73.94% 38.89% -
Total Cost 54,200 73,607 295,931 102,365 149,500 131,344 210,011 -59.36%
-
Net Worth 1,760,559 1,747,221 1,761,543 1,964,497 1,948,266 2,005,561 1,886,072 -4.47%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 14,321 - - - 40,415 -
Div Payout % - - 0.00% - - - 105.76% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,760,559 1,747,221 1,761,543 1,964,497 1,948,266 2,005,561 1,886,072 -4.47%
NOSH 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 1,456,936 1,456,936 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.97% -4.98% -207.51% 14.09% -9.26% 2.41% 15.99% -
ROE 0.25% -0.19% -11.58% 0.95% -0.63% 0.08% 2.03% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 4.11 4.90 6.72 8.37 9.55 9.40 18.56 -63.29%
EPS 0.31 -0.23 -14.25 1.31 -0.86 0.12 2.84 -77.06%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 3.00 -
NAPS 1.23 1.22 1.23 1.38 1.36 1.40 1.40 -8.24%
Adjusted Per Share Value based on latest NOSH - 1,456,941
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 2.80 3.33 4.57 5.66 6.50 6.39 11.88 -61.74%
EPS 0.21 -0.16 -9.69 0.89 -0.59 0.08 1.82 -76.20%
DPS 0.00 0.00 0.68 0.00 0.00 0.00 1.92 -
NAPS 0.8363 0.83 0.8368 0.9332 0.9255 0.9527 0.896 -4.48%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.385 0.395 0.37 0.625 0.66 0.795 0.905 -
P/RPS 9.36 8.07 5.51 7.47 6.91 8.46 4.88 54.18%
P/EPS 123.86 -169.98 -2.60 47.44 -76.46 669.93 31.90 146.42%
EY 0.81 -0.59 -38.50 2.11 -1.31 0.15 3.13 -59.29%
DY 0.00 0.00 2.70 0.00 0.00 0.00 3.31 -
P/NAPS 0.31 0.32 0.30 0.45 0.49 0.57 0.65 -38.87%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 27/08/20 29/06/20 18/02/20 28/11/19 27/08/19 24/05/19 -
Price 0.395 0.415 0.40 0.56 0.57 0.785 0.81 -
P/RPS 9.60 8.48 5.95 6.69 5.97 8.36 4.37 68.74%
P/EPS 127.08 -178.59 -2.81 42.51 -66.03 661.50 28.55 169.85%
EY 0.79 -0.56 -35.62 2.35 -1.51 0.15 3.50 -62.82%
DY 0.00 0.00 2.50 0.00 0.00 0.00 3.70 -
P/NAPS 0.32 0.34 0.33 0.41 0.42 0.56 0.58 -32.65%

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