[E&O] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 3.62%
YoY- -878.28%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 33,449 55,208 83,734 88,415 91,156 79,433 57,935 -30.68%
PBT -32,505 -29,047 -20,817 -20,056 -21,253 -3,932 -2,543 447.53%
Tax 236 -3,118 -3,772 -3,448 1,976 3,088 2,332 -78.31%
NP -32,269 -32,165 -24,589 -23,504 -19,277 -844 -211 2768.57%
-
NP to SH -32,269 -32,165 -24,589 -23,504 -24,388 -5,955 -5,322 232.87%
-
Tax Rate - - - - - - - -
Total Cost 65,718 87,373 108,323 111,919 110,433 80,277 58,146 8.51%
-
Net Worth 311,371 323,265 330,238 336,766 342,698 351,999 353,444 -8.10%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 2,323 2,324 2,324 2,324 2,324 1,787 1,787 19.12%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 311,371 323,265 330,238 336,766 342,698 351,999 353,444 -8.10%
NOSH 232,367 232,565 232,562 232,252 232,432 231,578 232,820 -0.12%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -96.47% -58.26% -29.37% -26.58% -21.15% -1.06% -0.36% -
ROE -10.36% -9.95% -7.45% -6.98% -7.12% -1.69% -1.51% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 14.39 23.74 36.00 38.07 39.22 34.30 24.88 -30.60%
EPS -13.89 -13.83 -10.57 -10.12 -10.49 -2.57 -2.29 232.95%
DPS 1.00 1.00 1.00 1.00 1.00 0.77 0.77 19.05%
NAPS 1.34 1.39 1.42 1.45 1.4744 1.52 1.5181 -7.98%
Adjusted Per Share Value based on latest NOSH - 232,252
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1.59 2.62 3.98 4.20 4.33 3.78 2.75 -30.62%
EPS -1.53 -1.53 -1.17 -1.12 -1.16 -0.28 -0.25 234.95%
DPS 0.11 0.11 0.11 0.11 0.11 0.08 0.08 23.67%
NAPS 0.148 0.1537 0.157 0.1601 0.1629 0.1674 0.168 -8.11%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 0.54 0.68 0.58 0.78 0.66 0.70 0.66 -
P/RPS 3.75 2.86 1.61 2.05 1.68 2.04 2.65 26.07%
P/EPS -3.89 -4.92 -5.49 -7.71 -6.29 -27.22 -28.87 -73.74%
EY -25.72 -20.34 -18.23 -12.97 -15.90 -3.67 -3.46 281.35%
DY 1.85 1.47 1.72 1.28 1.52 1.10 1.16 36.54%
P/NAPS 0.40 0.49 0.41 0.54 0.45 0.46 0.43 -4.71%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 24/02/03 26/11/02 29/08/02 29/05/02 27/02/02 08/11/01 -
Price 0.56 0.58 0.51 0.70 0.90 0.64 0.67 -
P/RPS 3.89 2.44 1.42 1.84 2.29 1.87 2.69 27.90%
P/EPS -4.03 -4.19 -4.82 -6.92 -8.58 -24.89 -29.31 -73.39%
EY -24.80 -23.85 -20.73 -14.46 -11.66 -4.02 -3.41 275.82%
DY 1.79 1.72 1.96 1.43 1.11 1.21 1.15 34.34%
P/NAPS 0.42 0.42 0.36 0.48 0.61 0.42 0.44 -3.05%

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