[E&O] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- 8.41%
YoY- 250.41%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,628 21,130 20,796 111,050 117,158 117,929 121,764 -68.43%
PBT 4,253 16,771 13,828 41,996 36,945 17,069 5,424 -14.98%
Tax -56 -1,429 -694 -113 1,688 3,478 1,310 -
NP 4,197 15,342 13,134 41,883 38,633 20,547 6,734 -27.05%
-
NP to SH 4,440 15,342 13,134 41,883 38,633 20,547 6,734 -24.26%
-
Tax Rate 1.32% 8.52% 5.02% 0.27% -4.57% -20.38% -24.15% -
Total Cost 17,431 5,788 7,662 69,167 78,525 97,382 115,030 -71.60%
-
Net Worth 407,963 339,607 343,166 336,555 341,472 266,959 330,202 15.15%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 3,759 - - - 2,323 -
Div Payout % - - 28.63% - - - 34.51% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 407,963 339,607 343,166 336,555 341,472 266,959 330,202 15.15%
NOSH 230,487 229,464 236,666 230,517 232,294 187,999 232,536 -0.58%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 19.41% 72.61% 63.16% 37.72% 32.98% 17.42% 5.53% -
ROE 1.09% 4.52% 3.83% 12.44% 11.31% 7.70% 2.04% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 9.38 9.21 8.79 48.17 50.44 62.73 52.36 -68.25%
EPS 1.93 6.69 5.55 18.17 16.63 10.93 2.90 -23.79%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 1.00 -
NAPS 1.77 1.48 1.45 1.46 1.47 1.42 1.42 15.83%
Adjusted Per Share Value based on latest NOSH - 230,517
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 0.86 0.84 0.83 4.42 4.66 4.69 4.84 -68.42%
EPS 0.18 0.61 0.52 1.67 1.54 0.82 0.27 -23.70%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.09 -
NAPS 0.1622 0.135 0.1365 0.1338 0.1358 0.1062 0.1313 15.14%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.12 0.70 0.72 0.63 0.84 0.99 1.19 -
P/RPS 11.94 7.60 8.19 1.31 1.67 1.58 2.27 202.75%
P/EPS 58.14 10.47 12.97 3.47 5.05 9.06 41.09 26.06%
EY 1.72 9.55 7.71 28.84 19.80 11.04 2.43 -20.59%
DY 0.00 0.00 2.21 0.00 0.00 0.00 0.84 -
P/NAPS 0.63 0.47 0.50 0.43 0.57 0.70 0.84 -17.46%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 28/05/04 27/02/04 -
Price 1.09 1.07 0.76 0.73 0.60 0.91 1.15 -
P/RPS 11.62 11.62 8.65 1.52 1.19 1.45 2.20 203.59%
P/EPS 56.58 16.00 13.69 4.02 3.61 8.33 39.71 26.64%
EY 1.77 6.25 7.30 24.89 27.72 12.01 2.52 -21.00%
DY 0.00 0.00 2.09 0.00 0.00 0.00 0.87 -
P/NAPS 0.62 0.72 0.52 0.50 0.41 0.64 0.81 -16.33%

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