[E&O] QoQ 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- 706.57%
YoY- 587.23%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 141,979 44,050 4,930 5,554 5,763 5,381 4,432 902.32%
PBT 18,837 4,271 784 449 -211 3,231 13,302 26.02%
Tax -4,750 -1,950 -82 2,135 -215 -1,894 -1,455 119.59%
NP 14,087 2,321 702 2,584 -426 1,337 11,847 12.20%
-
NP to SH 8,736 2,033 945 2,584 -426 1,337 11,847 -18.33%
-
Tax Rate 25.22% 45.66% 10.46% -475.50% - 58.62% 10.94% -
Total Cost 127,892 41,729 4,228 2,970 6,189 4,044 -7,415 -
-
Net Worth 540,484 325,717 407,963 339,607 343,166 336,555 341,472 35.70%
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 540,484 325,717 407,963 339,607 343,166 336,555 341,472 35.70%
NOSH 220,606 218,602 230,487 229,464 236,666 230,517 232,294 -3.37%
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 9.92% 5.27% 14.24% 46.53% -7.39% 24.85% 267.31% -
ROE 1.62% 0.62% 0.23% 0.76% -0.12% 0.40% 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 64.36 20.15 2.14 2.42 2.44 2.33 1.91 936.58%
EPS 3.96 0.93 0.41 1.12 -0.18 0.58 5.10 -15.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.49 1.77 1.48 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 6.74 2.09 0.23 0.26 0.27 0.26 0.21 903.57%
EPS 0.41 0.10 0.04 0.12 -0.02 0.06 0.56 -18.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2568 0.1547 0.1938 0.1613 0.163 0.1599 0.1622 35.72%
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 1.57 5.61 52.36 28.92 29.57 26.99 44.03 -89.10%
P/EPS 25.51 121.51 273.17 62.16 -400.00 108.62 16.47 33.76%
EY 3.92 0.82 0.37 1.61 -0.25 0.92 6.07 -25.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.76 0.63 0.47 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 1.55 5.06 50.96 44.21 31.21 31.27 31.45 -86.48%
P/EPS 25.25 109.68 265.85 95.02 -422.22 125.86 11.76 66.20%
EY 3.96 0.91 0.38 1.05 -0.24 0.79 8.50 -39.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.68 0.62 0.72 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