[E&O] YoY Annual (Unaudited) Result on 31-Mar-2006 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#4]
Profit Trend
YoY- 43.69%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 304,449 516,399 519,219 499,917 21,130 117,882 33,449 44.44%
PBT -38,124 194,565 91,618 44,641 16,771 17,707 -32,505 2.69%
Tax 6,067 -14,112 13,088 -22,598 -1,430 2,846 236 71.71%
NP -32,057 180,453 104,706 22,043 15,341 20,553 -32,269 -0.10%
-
NP to SH -37,276 128,854 61,178 22,043 15,341 20,553 -32,269 2.43%
-
Tax Rate - 7.25% -14.29% 50.62% 8.53% -16.07% - -
Total Cost 336,506 335,946 414,513 477,874 5,789 97,329 65,718 31.25%
-
Net Worth 832,067 825,786 585,616 554,959 392,352 329,251 311,470 17.77%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - 26,638 16,613 - - 4,670 2,324 -
Div Payout % - 20.67% 27.16% - - 22.72% 0.00% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 832,067 825,786 585,616 554,959 392,352 329,251 311,470 17.77%
NOSH 665,653 532,765 415,330 221,983 229,446 233,511 232,440 19.14%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -10.53% 34.94% 20.17% 4.41% 72.60% 17.44% -96.47% -
ROE -4.48% 15.60% 10.45% 3.97% 3.91% 6.24% -10.36% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 45.74 96.93 125.01 225.20 9.21 50.48 14.39 21.23%
EPS -5.60 24.19 14.74 9.93 6.68 8.80 -13.90 -14.04%
DPS 0.00 5.00 4.00 0.00 0.00 2.00 1.00 -
NAPS 1.25 1.55 1.41 2.50 1.71 1.41 1.34 -1.15%
Adjusted Per Share Value based on latest NOSH - 222,129
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 14.46 24.53 24.67 23.75 1.00 5.60 1.59 44.42%
EPS -1.77 6.12 2.91 1.05 0.73 0.98 -1.53 2.45%
DPS 0.00 1.27 0.79 0.00 0.00 0.22 0.11 -
NAPS 0.3953 0.3923 0.2782 0.2636 0.1864 0.1564 0.148 17.77%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.46 1.80 2.17 0.94 0.70 0.99 0.54 -
P/RPS 1.01 1.86 1.74 0.42 7.60 1.96 3.75 -19.62%
P/EPS -8.21 7.44 14.73 9.47 10.47 11.25 -3.89 13.24%
EY -12.17 13.44 6.79 10.56 9.55 8.89 -25.71 -11.70%
DY 0.00 2.78 1.84 0.00 0.00 2.02 1.85 -
P/NAPS 0.37 1.16 1.54 0.38 0.41 0.70 0.40 -1.28%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 26/05/09 28/05/08 29/05/07 29/05/06 27/05/05 28/05/04 30/05/03 -
Price 0.86 1.58 3.00 1.33 1.07 0.91 0.56 -
P/RPS 1.88 1.63 2.40 0.59 11.62 1.80 3.89 -11.40%
P/EPS -15.36 6.53 20.37 13.39 16.00 10.34 -4.03 24.95%
EY -6.51 15.31 4.91 7.47 6.25 9.67 -24.79 -19.96%
DY 0.00 3.16 1.33 0.00 0.00 2.20 1.79 -
P/NAPS 0.69 1.02 2.13 0.53 0.63 0.65 0.42 8.61%

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