[E&O] QoQ TTM Result on 31-Mar-2021 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 63.76%
YoY- 62.62%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 222,981 236,126 261,143 304,725 261,765 344,391 422,326 -34.59%
PBT -77,356 -76,599 -59,041 -49,533 -167,023 -152,281 -164,037 -39.33%
Tax -8,052 -15,851 -16,404 -21,187 -30,445 -29,431 -35,040 -62.38%
NP -85,408 -92,450 -75,445 -70,720 -197,468 -181,712 -199,077 -43.02%
-
NP to SH -90,452 -97,445 -79,006 -73,236 -202,078 -184,155 -200,970 -41.18%
-
Tax Rate - - - - - - - -
Total Cost 308,389 328,576 336,588 375,445 459,233 526,103 621,403 -37.23%
-
Net Worth 1,661,229 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 1,747,221 -3.29%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 14,321 14,321 14,321 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,661,229 1,646,051 1,660,364 1,660,364 1,746,245 1,760,559 1,747,221 -3.29%
NOSH 1,476,738 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 1,456,941 0.90%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -38.30% -39.15% -28.89% -23.21% -75.44% -52.76% -47.14% -
ROE -5.44% -5.92% -4.76% -4.41% -11.57% -10.46% -11.50% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.44 16.50 18.24 21.29 18.29 24.06 29.49 -34.96%
EPS -6.26 -6.81 -5.52 -5.12 -14.12 -12.87 -14.03 -41.52%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.15 1.15 1.16 1.16 1.22 1.23 1.22 -3.85%
Adjusted Per Share Value based on latest NOSH - 1,456,941
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 8.87 9.39 10.38 12.12 10.41 13.70 16.79 -34.57%
EPS -3.60 -3.88 -3.14 -2.91 -8.04 -7.32 -7.99 -41.14%
DPS 0.00 0.00 0.00 0.00 0.57 0.57 0.57 -
NAPS 0.6606 0.6546 0.6603 0.6603 0.6944 0.7001 0.6948 -3.30%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.60 0.625 0.61 0.60 0.465 0.385 0.395 -
P/RPS 3.89 3.79 3.34 2.82 2.54 1.60 1.34 103.10%
P/EPS -9.58 -9.18 -11.05 -11.73 -3.29 -2.99 -2.81 126.01%
EY -10.44 -10.89 -9.05 -8.53 -30.36 -33.42 -35.53 -55.70%
DY 0.00 0.00 0.00 0.00 2.15 2.60 2.53 -
P/NAPS 0.52 0.54 0.53 0.52 0.38 0.31 0.32 38.09%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 24/11/21 24/08/21 28/05/21 23/02/21 30/11/20 27/08/20 -
Price 0.595 0.63 0.625 0.775 0.42 0.395 0.415 -
P/RPS 3.85 3.82 3.43 3.64 2.30 1.64 1.41 94.99%
P/EPS -9.50 -9.25 -11.32 -15.15 -2.97 -3.07 -2.96 117.11%
EY -10.52 -10.81 -8.83 -6.60 -33.61 -32.57 -33.81 -53.98%
DY 0.00 0.00 0.00 0.00 2.38 2.53 2.41 -
P/NAPS 0.52 0.55 0.54 0.67 0.34 0.32 0.34 32.64%

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