[E&O] QoQ Quarter Result on 31-Mar-2006 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
QoQ- 18.23%
YoY- 299.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 145,168 121,564 192,837 308,958 141,979 44,050 4,930 847.70%
PBT 13,014 18,725 23,362 17,211 18,837 4,271 784 547.40%
Tax 5,937 575 -7,239 -6,882 -4,750 -1,950 -82 -
NP 18,951 19,300 16,123 10,329 14,087 2,321 702 794.51%
-
NP to SH 10,181 9,909 10,144 10,329 8,736 2,033 945 385.68%
-
Tax Rate -45.62% -3.07% 30.99% 39.99% 25.22% 45.66% 10.46% -
Total Cost 126,217 102,264 176,714 298,629 127,892 41,729 4,228 856.39%
-
Net Worth 601,604 532,026 577,611 555,322 540,484 325,717 407,963 29.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 601,604 532,026 577,611 555,322 540,484 325,717 407,963 29.46%
NOSH 385,643 332,516 238,682 222,129 220,606 218,602 230,487 40.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 13.05% 15.88% 8.36% 3.34% 9.92% 5.27% 14.24% -
ROE 1.69% 1.86% 1.76% 1.86% 1.62% 0.62% 0.23% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 37.64 36.56 80.79 139.09 64.36 20.15 2.14 572.80%
EPS 2.64 2.98 4.25 4.65 3.96 0.93 0.41 244.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 1.60 2.42 2.50 2.45 1.49 1.77 -8.05%
Adjusted Per Share Value based on latest NOSH - 222,129
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 5.77 4.83 7.67 12.29 5.65 1.75 0.20 834.91%
EPS 0.40 0.39 0.40 0.41 0.35 0.08 0.04 362.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2392 0.2116 0.2297 0.2208 0.2149 0.1295 0.1622 29.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.91 1.06 1.10 0.94 1.01 1.13 1.12 -
P/RPS 5.07 2.90 1.36 0.68 1.57 5.61 52.36 -78.82%
P/EPS 72.35 35.57 25.88 20.22 25.51 121.51 273.17 -58.65%
EY 1.38 2.81 3.86 4.95 3.92 0.82 0.37 139.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.66 0.45 0.38 0.41 0.76 0.63 55.17%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 28/08/06 29/05/06 24/02/06 25/11/05 23/08/05 -
Price 2.10 1.39 0.93 1.33 1.00 1.02 1.09 -
P/RPS 5.58 3.80 1.15 0.96 1.55 5.06 50.96 -77.01%
P/EPS 79.55 46.64 21.88 28.60 25.25 109.68 265.85 -55.16%
EY 1.26 2.14 4.57 3.50 3.96 0.91 0.38 121.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.87 0.38 0.53 0.41 0.68 0.62 67.75%

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