[E&O] QoQ TTM Result on 31-Mar-2005 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 16.81%
YoY- -25.33%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 196,513 60,297 21,628 21,130 20,796 111,050 117,158 41.03%
PBT 24,341 5,293 4,253 16,771 13,828 41,996 36,945 -24.22%
Tax -4,647 -112 -56 -1,429 -694 -113 1,688 -
NP 19,694 5,181 4,197 15,342 13,134 41,883 38,633 -36.10%
-
NP to SH 14,298 5,136 4,440 15,342 13,134 41,883 38,633 -48.35%
-
Tax Rate 19.09% 2.12% 1.32% 8.52% 5.02% 0.27% -4.57% -
Total Cost 176,819 55,116 17,431 5,788 7,662 69,167 78,525 71.54%
-
Net Worth 540,484 325,717 407,963 339,607 343,166 336,555 341,472 35.70%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - 3,759 - - -
Div Payout % - - - - 28.63% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 540,484 325,717 407,963 339,607 343,166 336,555 341,472 35.70%
NOSH 220,606 218,602 230,487 229,464 236,666 230,517 232,294 -3.37%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 10.02% 8.59% 19.41% 72.61% 63.16% 37.72% 32.98% -
ROE 2.65% 1.58% 1.09% 4.52% 3.83% 12.44% 11.31% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 89.08 27.58 9.38 9.21 8.79 48.17 50.44 45.95%
EPS 6.48 2.35 1.93 6.69 5.55 18.17 16.63 -46.55%
DPS 0.00 0.00 0.00 0.00 1.59 0.00 0.00 -
NAPS 2.45 1.49 1.77 1.48 1.45 1.46 1.47 40.44%
Adjusted Per Share Value based on latest NOSH - 229,464
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 9.34 2.87 1.03 1.00 0.99 5.28 5.57 41.01%
EPS 0.68 0.24 0.21 0.73 0.62 1.99 1.84 -48.40%
DPS 0.00 0.00 0.00 0.00 0.18 0.00 0.00 -
NAPS 0.257 0.1549 0.194 0.1615 0.1632 0.16 0.1623 35.74%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.01 1.13 1.12 0.70 0.72 0.63 0.84 -
P/RPS 1.13 4.10 11.94 7.60 8.19 1.31 1.67 -22.87%
P/EPS 15.58 48.10 58.14 10.47 12.97 3.47 5.05 111.49%
EY 6.42 2.08 1.72 9.55 7.71 28.84 19.80 -52.70%
DY 0.00 0.00 0.00 0.00 2.21 0.00 0.00 -
P/NAPS 0.41 0.76 0.63 0.47 0.50 0.43 0.57 -19.67%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 25/11/05 23/08/05 27/05/05 25/02/05 30/11/04 18/08/04 -
Price 1.00 1.02 1.09 1.07 0.76 0.73 0.60 -
P/RPS 1.12 3.70 11.62 11.62 8.65 1.52 1.19 -3.95%
P/EPS 15.43 43.41 56.58 16.00 13.69 4.02 3.61 162.67%
EY 6.48 2.30 1.77 6.25 7.30 24.89 27.72 -61.95%
DY 0.00 0.00 0.00 0.00 2.09 0.00 0.00 -
P/NAPS 0.41 0.68 0.62 0.72 0.52 0.50 0.41 0.00%

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