[E&O] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -71.06%
YoY- -88.51%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 499,917 196,513 60,297 21,628 21,130 20,796 111,050 172.88%
PBT 41,103 24,341 5,293 4,253 16,771 13,828 41,996 -1.42%
Tax -10,745 -4,647 -112 -56 -1,429 -694 -113 1989.09%
NP 30,358 19,694 5,181 4,197 15,342 13,134 41,883 -19.32%
-
NP to SH 22,043 14,298 5,136 4,440 15,342 13,134 41,883 -34.83%
-
Tax Rate 26.14% 19.09% 2.12% 1.32% 8.52% 5.02% 0.27% -
Total Cost 469,559 176,819 55,116 17,431 5,788 7,662 69,167 258.95%
-
Net Worth 555,322 540,484 325,717 407,963 339,607 343,166 336,555 39.67%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 4,442 - - - - 3,759 - -
Div Payout % 20.15% - - - - 28.63% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 555,322 540,484 325,717 407,963 339,607 343,166 336,555 39.67%
NOSH 232,472 220,606 218,602 230,487 229,464 236,666 230,517 0.56%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 6.07% 10.02% 8.59% 19.41% 72.61% 63.16% 37.72% -
ROE 3.97% 2.65% 1.58% 1.09% 4.52% 3.83% 12.44% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 225.06 89.08 27.58 9.38 9.21 8.79 48.17 179.74%
EPS 9.92 6.48 2.35 1.93 6.69 5.55 18.17 -33.22%
DPS 2.00 0.00 0.00 0.00 0.00 1.59 0.00 -
NAPS 2.50 2.45 1.49 1.77 1.48 1.45 1.46 43.17%
Adjusted Per Share Value based on latest NOSH - 230,487
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 23.75 9.34 2.86 1.03 1.00 0.99 5.28 172.74%
EPS 1.05 0.68 0.24 0.21 0.73 0.62 1.99 -34.72%
DPS 0.21 0.00 0.00 0.00 0.00 0.18 0.00 -
NAPS 0.2638 0.2568 0.1547 0.1938 0.1613 0.163 0.1599 39.66%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.94 1.01 1.13 1.12 0.70 0.72 0.63 -
P/RPS 0.42 1.13 4.10 11.94 7.60 8.19 1.31 -53.18%
P/EPS 9.47 15.58 48.10 58.14 10.47 12.97 3.47 95.40%
EY 10.56 6.42 2.08 1.72 9.55 7.71 28.84 -48.84%
DY 2.13 0.00 0.00 0.00 0.00 2.21 0.00 -
P/NAPS 0.38 0.41 0.76 0.63 0.47 0.50 0.43 -7.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 -
Price 1.33 1.00 1.02 1.09 1.07 0.76 0.73 -
P/RPS 0.59 1.12 3.70 11.62 11.62 8.65 1.52 -46.81%
P/EPS 13.40 15.43 43.41 56.58 16.00 13.69 4.02 123.30%
EY 7.46 6.48 2.30 1.77 6.25 7.30 24.89 -55.24%
DY 1.50 0.00 0.00 0.00 0.00 2.09 0.00 -
P/NAPS 0.53 0.41 0.68 0.62 0.72 0.52 0.50 3.96%

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