[E&O] QoQ TTM Result on 31-Dec-2004 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -68.64%
YoY- 95.04%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 60,297 21,628 21,130 20,796 111,050 117,158 117,929 -36.03%
PBT 5,293 4,253 16,771 13,828 41,996 36,945 17,069 -54.15%
Tax -112 -56 -1,429 -694 -113 1,688 3,478 -
NP 5,181 4,197 15,342 13,134 41,883 38,633 20,547 -60.05%
-
NP to SH 5,136 4,440 15,342 13,134 41,883 38,633 20,547 -60.28%
-
Tax Rate 2.12% 1.32% 8.52% 5.02% 0.27% -4.57% -20.38% -
Total Cost 55,116 17,431 5,788 7,662 69,167 78,525 97,382 -31.55%
-
Net Worth 325,717 407,963 339,607 343,166 336,555 341,472 266,959 14.16%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,759 - - - -
Div Payout % - - - 28.63% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 325,717 407,963 339,607 343,166 336,555 341,472 266,959 14.16%
NOSH 218,602 230,487 229,464 236,666 230,517 232,294 187,999 10.56%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.59% 19.41% 72.61% 63.16% 37.72% 32.98% 17.42% -
ROE 1.58% 1.09% 4.52% 3.83% 12.44% 11.31% 7.70% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 27.58 9.38 9.21 8.79 48.17 50.44 62.73 -42.15%
EPS 2.35 1.93 6.69 5.55 18.17 16.63 10.93 -64.07%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 1.49 1.77 1.48 1.45 1.46 1.47 1.42 3.25%
Adjusted Per Share Value based on latest NOSH - 236,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.87 1.03 1.00 0.99 5.28 5.57 5.61 -36.00%
EPS 0.24 0.21 0.73 0.62 1.99 1.84 0.98 -60.82%
DPS 0.00 0.00 0.00 0.18 0.00 0.00 0.00 -
NAPS 0.1549 0.194 0.1615 0.1631 0.16 0.1623 0.1269 14.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.13 1.12 0.70 0.72 0.63 0.84 0.99 -
P/RPS 4.10 11.94 7.60 8.19 1.31 1.67 1.58 88.72%
P/EPS 48.10 58.14 10.47 12.97 3.47 5.05 9.06 204.02%
EY 2.08 1.72 9.55 7.71 28.84 19.80 11.04 -67.10%
DY 0.00 0.00 0.00 2.21 0.00 0.00 0.00 -
P/NAPS 0.76 0.63 0.47 0.50 0.43 0.57 0.70 5.63%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 28/05/04 -
Price 1.02 1.09 1.07 0.76 0.73 0.60 0.91 -
P/RPS 3.70 11.62 11.62 8.65 1.52 1.19 1.45 86.62%
P/EPS 43.41 56.58 16.00 13.69 4.02 3.61 8.33 200.28%
EY 2.30 1.77 6.25 7.30 24.89 27.72 12.01 -66.74%
DY 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
P/NAPS 0.68 0.62 0.72 0.52 0.50 0.41 0.64 4.12%

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