[E&O] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
20-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -43.96%
YoY- -33.52%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 106,120 280,448 538,352 799,980 693,756 653,248 275,560 -14.69%
PBT -21,948 16,084 49,792 118,180 139,176 42,556 98,412 -
Tax -10,932 -30,064 -36,816 -56,352 -48,220 -27,308 -5,044 13.74%
NP -32,880 -13,980 12,976 61,828 90,956 15,248 93,368 -
-
NP to SH -36,392 -13,312 6,800 56,480 84,960 12,948 93,036 -
-
Tax Rate - 186.92% 73.94% 47.68% 34.65% 64.17% 5.13% -
Total Cost 139,000 294,428 525,376 738,152 602,800 638,000 182,192 -4.40%
-
Net Worth 1,660,364 1,747,221 2,005,561 1,855,274 1,757,357 1,630,949 1,628,130 0.32%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,660,364 1,747,221 2,005,561 1,855,274 1,757,357 1,630,949 1,628,130 0.32%
NOSH 1,456,941 1,456,941 1,456,936 1,326,706 1,264,285 1,245,000 1,224,157 2.94%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -30.98% -4.98% 2.41% 7.73% 13.11% 2.33% 33.88% -
ROE -2.19% -0.76% 0.34% 3.04% 4.83% 0.79% 5.71% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 7.41 19.58 37.58 61.66 54.87 52.47 22.51 -16.89%
EPS -2.56 -0.92 0.48 4.36 6.72 1.04 7.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.22 1.40 1.43 1.39 1.31 1.33 -2.25%
Adjusted Per Share Value based on latest NOSH - 1,326,706
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 4.22 11.15 21.41 31.81 27.59 25.98 10.96 -14.69%
EPS -1.45 -0.53 0.27 2.25 3.38 0.51 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6603 0.6948 0.7975 0.7378 0.6988 0.6486 0.6474 0.32%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.61 0.395 0.795 1.57 1.70 1.66 1.70 -
P/RPS 8.23 2.02 2.12 2.55 3.10 3.16 7.55 1.44%
P/EPS -23.99 -42.50 167.48 36.06 25.30 159.62 22.37 -
EY -4.17 -2.35 0.60 2.77 3.95 0.63 4.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.32 0.57 1.10 1.22 1.27 1.28 -13.65%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 27/08/20 27/08/19 20/08/18 29/08/17 25/08/16 24/08/15 -
Price 0.625 0.415 0.785 1.52 1.51 1.69 1.50 -
P/RPS 8.43 2.12 2.09 2.47 2.75 3.22 6.66 4.00%
P/EPS -24.58 -44.65 165.37 34.92 22.47 162.50 19.74 -
EY -4.07 -2.24 0.60 2.86 4.45 0.62 5.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.34 0.56 1.06 1.09 1.29 1.13 -11.56%

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