[E&O] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 22.66%
YoY- -47.6%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 771,348 19,720 17,728 20,812 30,888 41,852 88,052 43.55%
PBT 93,448 3,136 53,208 -26,296 -19,820 -24,608 5,328 61.15%
Tax -28,956 -328 -5,820 1,340 19,820 24,608 -3,160 44.63%
NP 64,492 2,808 47,388 -24,956 0 0 2,168 75.97%
-
NP to SH 40,576 3,780 47,388 -24,956 -16,908 -20,444 2,168 62.90%
-
Tax Rate 30.99% 10.46% 10.94% - - - 59.31% -
Total Cost 706,856 16,912 -29,660 45,768 30,888 41,852 85,884 42.06%
-
Net Worth 577,611 407,963 341,472 304,966 336,766 299,322 320,086 10.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 577,611 407,963 341,472 304,966 336,766 299,322 320,086 10.33%
NOSH 238,682 230,487 232,294 232,798 232,252 193,598 102,264 15.16%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.36% 14.24% 267.31% -119.91% 0.00% 0.00% 2.46% -
ROE 7.02% 0.93% 13.88% -8.18% -5.02% -6.83% 0.68% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 323.17 8.56 7.63 8.94 13.30 21.62 86.10 24.65%
EPS 17.00 1.64 20.40 -10.72 -7.28 -10.56 2.12 41.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 1.77 1.47 1.31 1.45 1.5461 3.13 -4.19%
Adjusted Per Share Value based on latest NOSH - 232,798
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 30.67 0.78 0.70 0.83 1.23 1.66 3.50 43.56%
EPS 1.61 0.15 1.88 -0.99 -0.67 -0.81 0.09 61.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2297 0.1622 0.1358 0.1213 0.1339 0.119 0.1273 10.33%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.10 1.12 0.84 0.62 0.78 0.65 2.19 -
P/RPS 0.34 13.09 11.01 6.94 5.86 3.01 2.54 -28.46%
P/EPS 6.47 68.29 4.12 -5.78 -10.71 -6.16 103.30 -36.96%
EY 15.45 1.46 24.29 -17.29 -9.33 -16.25 0.97 58.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.57 0.47 0.54 0.42 0.70 -7.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 23/08/05 18/08/04 29/08/03 29/08/02 27/08/01 23/08/00 -
Price 0.93 1.09 0.60 1.25 0.70 0.78 2.16 -
P/RPS 0.29 12.74 7.86 13.98 5.26 3.61 2.51 -30.19%
P/EPS 5.47 66.46 2.94 -11.66 -9.62 -7.39 101.89 -38.56%
EY 18.28 1.50 34.00 -8.58 -10.40 -13.54 0.98 62.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.62 0.41 0.95 0.48 0.50 0.69 -9.45%

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