[E&O] YoY Annualized Quarter Result on 30-Sep-2003 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Sep-2003 [#2]
Profit Trend
QoQ- 34.67%
YoY- 35.18%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 472,858 97,960 19,626 33,384 32,600 47,444 90,400 31.73%
PBT 64,688 10,110 33,066 -16,788 -23,356 -24,230 7,016 44.78%
Tax 6,158 -4,064 -6,698 484 -1,796 24,230 -3,776 -
NP 70,846 6,046 26,368 -16,304 -25,152 0 3,240 67.18%
-
NP to SH 40,106 5,956 26,368 -16,304 -25,152 -24,750 3,240 52.06%
-
Tax Rate -9.52% 40.20% 20.26% - - - 53.82% -
Total Cost 402,012 91,914 -6,742 49,688 57,752 47,444 87,160 29.00%
-
Net Worth 531,205 326,266 339,482 299,603 330,090 323,347 268,981 12.00%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 531,205 326,266 339,482 299,603 330,090 323,347 268,981 12.00%
NOSH 332,003 218,970 232,522 232,250 232,458 212,994 102,531 21.62%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.98% 6.17% 134.35% -48.84% -77.15% 0.00% 3.58% -
ROE 7.55% 1.83% 7.77% -5.44% -7.62% -7.65% 1.20% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 142.43 44.74 8.44 14.37 14.02 22.27 88.17 8.31%
EPS 12.08 2.72 11.34 -7.02 -10.82 -11.62 3.16 25.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.49 1.46 1.29 1.42 1.5181 2.6234 -7.90%
Adjusted Per Share Value based on latest NOSH - 233,292
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 22.48 4.66 0.93 1.59 1.55 2.26 4.30 31.72%
EPS 1.91 0.28 1.25 -0.78 -1.20 -1.18 0.15 52.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2525 0.1551 0.1614 0.1424 0.1569 0.1537 0.1279 11.99%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.06 1.13 0.63 1.25 0.58 0.66 2.04 -
P/RPS 0.74 2.53 7.46 8.70 4.14 2.96 2.31 -17.27%
P/EPS 8.77 41.54 5.56 -17.81 -5.36 -5.68 64.56 -28.29%
EY 11.40 2.41 18.00 -5.62 -18.66 -17.61 1.55 39.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.43 0.97 0.41 0.43 0.78 -2.74%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 21/11/00 -
Price 1.39 1.02 0.73 1.08 0.51 0.67 1.68 -
P/RPS 0.98 2.28 8.65 7.51 3.64 3.01 1.91 -10.52%
P/EPS 11.51 37.50 6.44 -15.38 -4.71 -5.77 53.16 -22.50%
EY 8.69 2.67 15.53 -6.50 -21.22 -17.34 1.88 29.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.68 0.50 0.84 0.36 0.44 0.64 5.24%

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