[E&O] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- -11.89%
YoY- -202.16%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 83,734 88,415 91,156 79,433 57,935 67,863 79,413 3.59%
PBT -20,817 -20,056 -21,253 -3,932 -2,543 5,596 13,080 -
Tax -3,772 -3,448 1,976 3,088 2,332 2,535 -4,407 -9.84%
NP -24,589 -23,504 -19,277 -844 -211 8,131 8,673 -
-
NP to SH -24,589 -23,504 -24,388 -5,955 -5,322 3,020 8,673 -
-
Tax Rate - - - - - -45.30% 33.69% -
Total Cost 108,323 111,919 110,433 80,277 58,146 59,732 70,740 32.81%
-
Net Worth 330,238 336,766 342,698 351,999 353,444 299,322 295,466 7.69%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 2,324 2,324 2,324 1,787 1,787 1,787 1,787 19.12%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 59.18% 20.61% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 330,238 336,766 342,698 351,999 353,444 299,322 295,466 7.69%
NOSH 232,562 232,252 232,432 231,578 232,820 193,598 119,158 56.11%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -29.37% -26.58% -21.15% -1.06% -0.36% 11.98% 10.92% -
ROE -7.45% -6.98% -7.12% -1.69% -1.51% 1.01% 2.94% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 36.00 38.07 39.22 34.30 24.88 35.05 66.64 -33.64%
EPS -10.57 -10.12 -10.49 -2.57 -2.29 1.56 7.28 -
DPS 1.00 1.00 1.00 0.77 0.77 0.92 1.50 -23.66%
NAPS 1.42 1.45 1.4744 1.52 1.5181 1.5461 2.4796 -31.01%
Adjusted Per Share Value based on latest NOSH - 231,578
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 3.33 3.52 3.62 3.16 2.30 2.70 3.16 3.55%
EPS -0.98 -0.93 -0.97 -0.24 -0.21 0.12 0.34 -
DPS 0.09 0.09 0.09 0.07 0.07 0.07 0.07 18.22%
NAPS 0.1313 0.1339 0.1363 0.14 0.1406 0.119 0.1175 7.67%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 0.58 0.78 0.66 0.70 0.66 0.65 0.80 -
P/RPS 1.61 2.05 1.68 2.04 2.65 1.85 1.20 21.62%
P/EPS -5.49 -7.71 -6.29 -27.22 -28.87 41.67 10.99 -
EY -18.23 -12.97 -15.90 -3.67 -3.46 2.40 9.10 -
DY 1.72 1.28 1.52 1.10 1.16 1.42 1.87 -5.41%
P/NAPS 0.41 0.54 0.45 0.46 0.43 0.42 0.32 17.94%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 29/08/02 29/05/02 27/02/02 08/11/01 27/08/01 29/05/01 -
Price 0.51 0.70 0.90 0.64 0.67 0.78 0.65 -
P/RPS 1.42 1.84 2.29 1.87 2.69 2.23 0.98 28.01%
P/EPS -4.82 -6.92 -8.58 -24.89 -29.31 50.00 8.93 -
EY -20.73 -14.46 -11.66 -4.02 -3.41 2.00 11.20 -
DY 1.96 1.43 1.11 1.21 1.15 1.18 2.31 -10.36%
P/NAPS 0.36 0.48 0.61 0.42 0.44 0.50 0.26 24.20%

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