[E&O] QoQ TTM Result on 31-Dec-2003 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 124.18%
YoY- 120.94%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 111,050 117,158 117,929 121,764 33,841 30,930 33,449 122.06%
PBT 41,996 36,945 17,069 5,424 -29,221 -34,124 -32,505 -
Tax -113 1,688 3,478 1,310 1,376 -157 236 -
NP 41,883 38,633 20,547 6,734 -27,845 -34,281 -32,269 -
-
NP to SH 41,883 38,633 20,547 6,734 -27,845 -34,281 -32,269 -
-
Tax Rate 0.27% -4.57% -20.38% -24.15% - - - -
Total Cost 69,167 78,525 97,382 115,030 61,686 65,211 65,718 3.45%
-
Net Worth 336,555 341,472 266,959 330,202 300,947 304,966 311,371 5.30%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,323 2,323 2,323 2,323 -
Div Payout % - - - 34.51% 0.00% 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 336,555 341,472 266,959 330,202 300,947 304,966 311,371 5.30%
NOSH 230,517 232,294 187,999 232,536 233,292 232,798 232,367 -0.53%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 37.72% 32.98% 17.42% 5.53% -82.28% -110.83% -96.47% -
ROE 12.44% 11.31% 7.70% 2.04% -9.25% -11.24% -10.36% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 48.17 50.44 62.73 52.36 14.51 13.29 14.39 123.28%
EPS 18.17 16.63 10.93 2.90 -11.94 -14.73 -13.89 -
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 1.46 1.47 1.42 1.42 1.29 1.31 1.34 5.86%
Adjusted Per Share Value based on latest NOSH - 232,536
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 4.42 4.66 4.69 4.84 1.35 1.23 1.33 122.21%
EPS 1.67 1.54 0.82 0.27 -1.11 -1.36 -1.28 -
DPS 0.00 0.00 0.00 0.09 0.09 0.09 0.09 -
NAPS 0.1338 0.1358 0.1062 0.1313 0.1197 0.1213 0.1238 5.30%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.63 0.84 0.99 1.19 1.25 0.62 0.54 -
P/RPS 1.31 1.67 1.58 2.27 8.62 4.67 3.75 -50.30%
P/EPS 3.47 5.05 9.06 41.09 -10.47 -4.21 -3.89 -
EY 28.84 19.80 11.04 2.43 -9.55 -23.75 -25.72 -
DY 0.00 0.00 0.00 0.84 0.80 1.61 1.85 -
P/NAPS 0.43 0.57 0.70 0.84 0.97 0.47 0.40 4.92%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/11/04 18/08/04 28/05/04 27/02/04 19/11/03 29/08/03 30/05/03 -
Price 0.73 0.60 0.91 1.15 1.08 1.25 0.56 -
P/RPS 1.52 1.19 1.45 2.20 7.45 9.41 3.89 -46.46%
P/EPS 4.02 3.61 8.33 39.71 -9.05 -8.49 -4.03 -
EY 24.89 27.72 12.01 2.52 -11.05 -11.78 -24.80 -
DY 0.00 0.00 0.00 0.87 0.93 0.80 1.79 -
P/NAPS 0.50 0.41 0.64 0.81 0.84 0.95 0.42 12.29%

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