[E&O] QoQ TTM Result on 30-Jun-2003 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.24%
YoY- -45.85%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 117,929 121,764 33,841 30,930 33,449 55,208 83,734 25.61%
PBT 17,069 5,424 -29,221 -34,124 -32,505 -29,047 -20,817 -
Tax 3,478 1,310 1,376 -157 236 -3,118 -3,772 -
NP 20,547 6,734 -27,845 -34,281 -32,269 -32,165 -24,589 -
-
NP to SH 20,547 6,734 -27,845 -34,281 -32,269 -32,165 -24,589 -
-
Tax Rate -20.38% -24.15% - - - - - -
Total Cost 97,382 115,030 61,686 65,211 65,718 87,373 108,323 -6.84%
-
Net Worth 266,959 330,202 300,947 304,966 311,371 323,265 330,238 -13.21%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 2,323 2,323 2,323 2,323 2,324 2,324 -
Div Payout % - 34.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 266,959 330,202 300,947 304,966 311,371 323,265 330,238 -13.21%
NOSH 187,999 232,536 233,292 232,798 232,367 232,565 232,562 -13.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 17.42% 5.53% -82.28% -110.83% -96.47% -58.26% -29.37% -
ROE 7.70% 2.04% -9.25% -11.24% -10.36% -9.95% -7.45% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 62.73 52.36 14.51 13.29 14.39 23.74 36.00 44.75%
EPS 10.93 2.90 -11.94 -14.73 -13.89 -13.83 -10.57 -
DPS 0.00 1.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 1.42 1.42 1.29 1.31 1.34 1.39 1.42 0.00%
Adjusted Per Share Value based on latest NOSH - 232,798
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 4.69 4.84 1.35 1.23 1.33 2.20 3.33 25.62%
EPS 0.82 0.27 -1.11 -1.36 -1.28 -1.28 -0.98 -
DPS 0.00 0.09 0.09 0.09 0.09 0.09 0.09 -
NAPS 0.1062 0.1313 0.1197 0.1213 0.1238 0.1286 0.1313 -13.17%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.99 1.19 1.25 0.62 0.54 0.68 0.58 -
P/RPS 1.58 2.27 8.62 4.67 3.75 2.86 1.61 -1.24%
P/EPS 9.06 41.09 -10.47 -4.21 -3.89 -4.92 -5.49 -
EY 11.04 2.43 -9.55 -23.75 -25.72 -20.34 -18.23 -
DY 0.00 0.84 0.80 1.61 1.85 1.47 1.72 -
P/NAPS 0.70 0.84 0.97 0.47 0.40 0.49 0.41 42.80%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 19/11/03 29/08/03 30/05/03 24/02/03 26/11/02 -
Price 0.91 1.15 1.08 1.25 0.56 0.58 0.51 -
P/RPS 1.45 2.20 7.45 9.41 3.89 2.44 1.42 1.40%
P/EPS 8.33 39.71 -9.05 -8.49 -4.03 -4.19 -4.82 -
EY 12.01 2.52 -11.05 -11.78 -24.80 -23.85 -20.73 -
DY 0.00 0.87 0.93 0.80 1.79 1.72 1.96 -
P/NAPS 0.64 0.81 0.84 0.95 0.42 0.42 0.36 46.70%

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