[E&O] QoQ TTM Result on 31-Mar-2003 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -0.32%
YoY- -32.32%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 121,764 33,841 30,930 33,449 55,208 83,734 88,415 23.71%
PBT 5,424 -29,221 -34,124 -32,505 -29,047 -20,817 -20,056 -
Tax 1,310 1,376 -157 236 -3,118 -3,772 -3,448 -
NP 6,734 -27,845 -34,281 -32,269 -32,165 -24,589 -23,504 -
-
NP to SH 6,734 -27,845 -34,281 -32,269 -32,165 -24,589 -23,504 -
-
Tax Rate -24.15% - - - - - - -
Total Cost 115,030 61,686 65,211 65,718 87,373 108,323 111,919 1.83%
-
Net Worth 330,202 300,947 304,966 311,371 323,265 330,238 336,766 -1.30%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,323 2,323 2,323 2,323 2,324 2,324 2,324 -0.02%
Div Payout % 34.51% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 330,202 300,947 304,966 311,371 323,265 330,238 336,766 -1.30%
NOSH 232,536 233,292 232,798 232,367 232,565 232,562 232,252 0.08%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.53% -82.28% -110.83% -96.47% -58.26% -29.37% -26.58% -
ROE 2.04% -9.25% -11.24% -10.36% -9.95% -7.45% -6.98% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 52.36 14.51 13.29 14.39 23.74 36.00 38.07 23.60%
EPS 2.90 -11.94 -14.73 -13.89 -13.83 -10.57 -10.12 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.42 1.29 1.31 1.34 1.39 1.42 1.45 -1.38%
Adjusted Per Share Value based on latest NOSH - 232,367
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 5.79 1.61 1.47 1.59 2.62 3.98 4.20 23.79%
EPS 0.32 -1.32 -1.63 -1.53 -1.53 -1.17 -1.12 -
DPS 0.11 0.11 0.11 0.11 0.11 0.11 0.11 0.00%
NAPS 0.157 0.1431 0.145 0.148 0.1537 0.157 0.1601 -1.29%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.19 1.25 0.62 0.54 0.68 0.58 0.78 -
P/RPS 2.27 8.62 4.67 3.75 2.86 1.61 2.05 7.01%
P/EPS 41.09 -10.47 -4.21 -3.89 -4.92 -5.49 -7.71 -
EY 2.43 -9.55 -23.75 -25.72 -20.34 -18.23 -12.97 -
DY 0.84 0.80 1.61 1.85 1.47 1.72 1.28 -24.42%
P/NAPS 0.84 0.97 0.47 0.40 0.49 0.41 0.54 34.14%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 29/08/03 30/05/03 24/02/03 26/11/02 29/08/02 -
Price 1.15 1.08 1.25 0.56 0.58 0.51 0.70 -
P/RPS 2.20 7.45 9.41 3.89 2.44 1.42 1.84 12.61%
P/EPS 39.71 -9.05 -8.49 -4.03 -4.19 -4.82 -6.92 -
EY 2.52 -11.05 -11.78 -24.80 -23.85 -20.73 -14.46 -
DY 0.87 0.93 0.80 1.79 1.72 1.96 1.43 -28.13%
P/NAPS 0.81 0.84 0.95 0.42 0.42 0.36 0.48 41.60%

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