[E&O] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -44.36%
YoY- 261.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 679,982 472,858 97,960 19,626 33,384 32,600 47,444 55.82%
PBT 145,758 64,688 10,110 33,066 -16,788 -23,356 -24,230 -
Tax -6,596 6,158 -4,064 -6,698 484 -1,796 24,230 -
NP 139,162 70,846 6,046 26,368 -16,304 -25,152 0 -
-
NP to SH 59,914 40,106 5,956 26,368 -16,304 -25,152 -24,750 -
-
Tax Rate 4.53% -9.52% 40.20% 20.26% - - - -
Total Cost 540,820 402,012 91,914 -6,742 49,688 57,752 47,444 49.99%
-
Net Worth 726,549 531,205 326,266 339,482 299,603 330,090 323,347 14.43%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 726,549 531,205 326,266 339,482 299,603 330,090 323,347 14.43%
NOSH 526,485 332,003 218,970 232,522 232,250 232,458 212,994 16.27%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 20.47% 14.98% 6.17% 134.35% -48.84% -77.15% 0.00% -
ROE 8.25% 7.55% 1.83% 7.77% -5.44% -7.62% -7.65% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 129.16 142.43 44.74 8.44 14.37 14.02 22.27 34.02%
EPS 11.38 12.08 2.72 11.34 -7.02 -10.82 -11.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.60 1.49 1.46 1.29 1.42 1.5181 -1.57%
Adjusted Per Share Value based on latest NOSH - 230,517
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 32.33 22.48 4.66 0.93 1.59 1.55 2.26 55.77%
EPS 2.85 1.91 0.28 1.25 -0.78 -1.20 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3454 0.2525 0.1551 0.1614 0.1424 0.1569 0.1537 14.44%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.70 1.06 1.13 0.63 1.25 0.58 0.66 -
P/RPS 2.09 0.74 2.53 7.46 8.70 4.14 2.96 -5.63%
P/EPS 23.73 8.77 41.54 5.56 -17.81 -5.36 -5.68 -
EY 4.21 11.40 2.41 18.00 -5.62 -18.66 -17.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.66 0.76 0.43 0.97 0.41 0.43 28.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 -
Price 2.40 1.39 1.02 0.73 1.08 0.51 0.67 -
P/RPS 1.86 0.98 2.28 8.65 7.51 3.64 3.01 -7.70%
P/EPS 21.09 11.51 37.50 6.44 -15.38 -4.71 -5.77 -
EY 4.74 8.69 2.67 15.53 -6.50 -21.22 -17.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.87 0.68 0.50 0.84 0.36 0.44 25.73%

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