[E&O] QoQ TTM Result on 31-Mar-2009 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Mar-2009 [#4]
Profit Trend
QoQ- -330.03%
YoY- -128.93%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 360,316 340,484 289,671 304,449 312,600 329,047 433,605 -11.58%
PBT 3,332 -24,566 -44,115 -38,124 24,681 138,125 164,667 -92.52%
Tax -17,038 -4,966 3,227 6,067 -314 -11,288 -7,181 77.61%
NP -13,706 -29,532 -40,888 -32,057 24,367 126,837 157,486 -
-
NP to SH -17,159 -32,032 -43,070 -37,276 16,205 110,214 124,461 -
-
Tax Rate 511.34% - - - 1.27% 8.17% 4.36% -
Total Cost 374,022 370,016 330,559 336,506 288,233 202,210 276,119 22.35%
-
Net Worth 1,284,612 873,983 889,084 832,294 869,859 786,362 852,413 31.34%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - 26,532 26,532 -
Div Payout % - - - - - 24.07% 21.32% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 1,284,612 873,983 889,084 832,294 869,859 786,362 852,413 31.34%
NOSH 1,070,510 710,555 711,267 665,835 654,029 591,250 539,502 57.70%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -3.80% -8.67% -14.12% -10.53% 7.79% 38.55% 36.32% -
ROE -1.34% -3.67% -4.84% -4.48% 1.86% 14.02% 14.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 33.66 47.92 40.73 45.72 47.80 55.65 80.37 -43.93%
EPS -1.60 -4.51 -6.06 -5.60 2.48 18.64 23.07 -
DPS 0.00 0.00 0.00 0.00 0.00 4.49 4.92 -
NAPS 1.20 1.23 1.25 1.25 1.33 1.33 1.58 -16.71%
Adjusted Per Share Value based on latest NOSH - 665,835
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 17.59 16.62 14.14 14.86 15.26 16.06 21.16 -11.56%
EPS -0.84 -1.56 -2.10 -1.82 0.79 5.38 6.08 -
DPS 0.00 0.00 0.00 0.00 0.00 1.30 1.30 -
NAPS 0.627 0.4266 0.434 0.4063 0.4246 0.3838 0.4161 31.33%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.05 1.45 0.95 0.46 0.43 0.81 1.79 -
P/RPS 3.12 3.03 2.33 1.01 0.90 1.46 2.23 25.01%
P/EPS -65.51 -32.16 -15.69 -8.22 17.35 4.35 7.76 -
EY -1.53 -3.11 -6.37 -12.17 5.76 23.01 12.89 -
DY 0.00 0.00 0.00 0.00 0.00 5.54 2.75 -
P/NAPS 0.87 1.18 0.76 0.37 0.32 0.61 1.13 -15.95%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 26/11/09 27/08/09 26/05/09 26/02/09 26/11/08 27/08/08 -
Price 0.99 0.88 1.31 0.86 0.50 0.56 1.00 -
P/RPS 2.94 1.84 3.22 1.88 1.05 1.01 1.24 77.52%
P/EPS -61.76 -19.52 -21.63 -15.36 20.18 3.00 4.33 -
EY -1.62 -5.12 -4.62 -6.51 4.96 33.29 23.07 -
DY 0.00 0.00 0.00 0.00 0.00 8.01 4.92 -
P/NAPS 0.83 0.72 1.05 0.69 0.38 0.42 0.63 20.11%

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