[E&O] QoQ TTM Result on 31-Dec-2002 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -30.81%
YoY- -440.13%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,841 30,930 33,449 55,208 83,734 88,415 91,156 -48.31%
PBT -29,221 -34,124 -32,505 -29,047 -20,817 -20,056 -21,253 23.62%
Tax 1,376 -157 236 -3,118 -3,772 -3,448 1,976 -21.41%
NP -27,845 -34,281 -32,269 -32,165 -24,589 -23,504 -19,277 27.75%
-
NP to SH -27,845 -34,281 -32,269 -32,165 -24,589 -23,504 -24,388 9.23%
-
Tax Rate - - - - - - - -
Total Cost 61,686 65,211 65,718 87,373 108,323 111,919 110,433 -32.15%
-
Net Worth 300,947 304,966 311,371 323,265 330,238 336,766 342,698 -8.28%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,323 2,323 2,323 2,324 2,324 2,324 2,324 -0.02%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 300,947 304,966 311,371 323,265 330,238 336,766 342,698 -8.28%
NOSH 233,292 232,798 232,367 232,565 232,562 232,252 232,432 0.24%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -82.28% -110.83% -96.47% -58.26% -29.37% -26.58% -21.15% -
ROE -9.25% -11.24% -10.36% -9.95% -7.45% -6.98% -7.12% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 14.51 13.29 14.39 23.74 36.00 38.07 39.22 -48.43%
EPS -11.94 -14.73 -13.89 -13.83 -10.57 -10.12 -10.49 9.00%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.29 1.31 1.34 1.39 1.42 1.45 1.4744 -8.51%
Adjusted Per Share Value based on latest NOSH - 232,565
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1.61 1.47 1.59 2.62 3.98 4.20 4.33 -48.26%
EPS -1.32 -1.63 -1.53 -1.53 -1.17 -1.12 -1.16 8.98%
DPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
NAPS 0.143 0.1449 0.1479 0.1536 0.1569 0.16 0.1628 -8.27%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.25 0.62 0.54 0.68 0.58 0.78 0.66 -
P/RPS 8.62 4.67 3.75 2.86 1.61 2.05 1.68 197.18%
P/EPS -10.47 -4.21 -3.89 -4.92 -5.49 -7.71 -6.29 40.40%
EY -9.55 -23.75 -25.72 -20.34 -18.23 -12.97 -15.90 -28.79%
DY 0.80 1.61 1.85 1.47 1.72 1.28 1.52 -34.78%
P/NAPS 0.97 0.47 0.40 0.49 0.41 0.54 0.45 66.78%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 19/11/03 29/08/03 30/05/03 24/02/03 26/11/02 29/08/02 29/05/02 -
Price 1.08 1.25 0.56 0.58 0.51 0.70 0.90 -
P/RPS 7.45 9.41 3.89 2.44 1.42 1.84 2.29 119.39%
P/EPS -9.05 -8.49 -4.03 -4.19 -4.82 -6.92 -8.58 3.61%
EY -11.05 -11.78 -24.80 -23.85 -20.73 -14.46 -11.66 -3.51%
DY 0.93 0.80 1.79 1.72 1.96 1.43 1.11 -11.11%
P/NAPS 0.84 0.95 0.42 0.42 0.36 0.48 0.61 23.75%

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