[E&O] QoQ TTM Result on 30-Sep-2002 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -4.62%
YoY- -362.03%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 30,930 33,449 55,208 83,734 88,415 91,156 79,433 -46.76%
PBT -34,124 -32,505 -29,047 -20,817 -20,056 -21,253 -3,932 323.98%
Tax -157 236 -3,118 -3,772 -3,448 1,976 3,088 -
NP -34,281 -32,269 -32,165 -24,589 -23,504 -19,277 -844 1089.65%
-
NP to SH -34,281 -32,269 -32,165 -24,589 -23,504 -24,388 -5,955 222.23%
-
Tax Rate - - - - - - - -
Total Cost 65,211 65,718 87,373 108,323 111,919 110,433 80,277 -12.97%
-
Net Worth 304,966 311,371 323,265 330,238 336,766 342,698 351,999 -9.14%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,323 2,323 2,324 2,324 2,324 2,324 1,787 19.16%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 304,966 311,371 323,265 330,238 336,766 342,698 351,999 -9.14%
NOSH 232,798 232,367 232,565 232,562 232,252 232,432 231,578 0.35%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -110.83% -96.47% -58.26% -29.37% -26.58% -21.15% -1.06% -
ROE -11.24% -10.36% -9.95% -7.45% -6.98% -7.12% -1.69% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 13.29 14.39 23.74 36.00 38.07 39.22 34.30 -46.94%
EPS -14.73 -13.89 -13.83 -10.57 -10.12 -10.49 -2.57 221.29%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.77 19.09%
NAPS 1.31 1.34 1.39 1.42 1.45 1.4744 1.52 -9.46%
Adjusted Per Share Value based on latest NOSH - 232,562
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1.47 1.59 2.62 3.98 4.20 4.33 3.77 -46.71%
EPS -1.63 -1.53 -1.53 -1.17 -1.12 -1.16 -0.28 224.65%
DPS 0.11 0.11 0.11 0.11 0.11 0.11 0.08 23.72%
NAPS 0.1449 0.1479 0.1536 0.1569 0.16 0.1628 0.1672 -9.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 0.62 0.54 0.68 0.58 0.78 0.66 0.70 -
P/RPS 4.67 3.75 2.86 1.61 2.05 1.68 2.04 73.96%
P/EPS -4.21 -3.89 -4.92 -5.49 -7.71 -6.29 -27.22 -71.28%
EY -23.75 -25.72 -20.34 -18.23 -12.97 -15.90 -3.67 248.45%
DY 1.61 1.85 1.47 1.72 1.28 1.52 1.10 29.00%
P/NAPS 0.47 0.40 0.49 0.41 0.54 0.45 0.46 1.44%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 30/05/03 24/02/03 26/11/02 29/08/02 29/05/02 27/02/02 -
Price 1.25 0.56 0.58 0.51 0.70 0.90 0.64 -
P/RPS 9.41 3.89 2.44 1.42 1.84 2.29 1.87 194.52%
P/EPS -8.49 -4.03 -4.19 -4.82 -6.92 -8.58 -24.89 -51.27%
EY -11.78 -24.80 -23.85 -20.73 -14.46 -11.66 -4.02 105.17%
DY 0.80 1.79 1.72 1.96 1.43 1.11 1.21 -24.16%
P/NAPS 0.95 0.42 0.42 0.36 0.48 0.61 0.42 72.57%

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