[E&O] YoY Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -91.58%
YoY- -28.83%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 75,883 46,310 73,915 88,693 171,487 192,837 4,930 57.68%
PBT 70,690 17,561 9,498 15,489 45,387 23,362 784 111.68%
Tax -18,077 -5,439 -3,771 -931 -7,862 -7,239 -82 145.68%
NP 52,613 12,122 5,727 14,558 37,525 16,123 702 105.26%
-
NP to SH 51,892 10,228 5,050 10,844 15,237 10,144 945 94.90%
-
Tax Rate 25.57% 30.97% 39.70% 6.01% 17.32% 30.99% 10.46% -
Total Cost 23,270 34,188 68,188 74,135 133,962 176,714 4,228 32.85%
-
Net Worth 1,340,543 1,342,425 889,084 852,413 743,893 577,611 407,963 21.91%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,340,543 1,342,425 889,084 852,413 743,893 577,611 407,963 21.91%
NOSH 1,081,083 1,065,416 711,267 539,502 513,030 238,682 230,487 29.36%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 69.33% 26.18% 7.75% 16.41% 21.88% 8.36% 14.24% -
ROE 3.87% 0.76% 0.57% 1.27% 2.05% 1.76% 0.23% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 7.02 4.35 10.39 16.44 33.43 80.79 2.14 21.88%
EPS 4.80 0.96 0.71 2.01 2.97 4.25 0.41 50.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.26 1.25 1.58 1.45 2.42 1.77 -5.75%
Adjusted Per Share Value based on latest NOSH - 539,502
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 3.02 1.84 2.94 3.53 6.82 7.67 0.20 57.18%
EPS 2.06 0.41 0.20 0.43 0.61 0.40 0.04 92.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5331 0.5338 0.3536 0.339 0.2958 0.2297 0.1622 21.92%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.61 0.90 0.95 1.79 3.00 1.10 1.12 -
P/RPS 22.94 20.71 9.14 10.89 8.97 1.36 52.36 -12.84%
P/EPS 33.54 93.75 133.80 89.05 101.01 25.88 273.17 -29.48%
EY 2.98 1.07 0.75 1.12 0.99 3.86 0.37 41.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.71 0.76 1.13 2.07 0.45 0.63 12.82%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 24/08/10 27/08/09 27/08/08 29/08/07 28/08/06 23/08/05 -
Price 1.45 1.08 1.31 1.00 2.59 0.93 1.09 -
P/RPS 20.66 24.85 12.61 6.08 7.75 1.15 50.96 -13.96%
P/EPS 30.21 112.50 184.51 49.75 87.21 21.88 265.85 -30.39%
EY 3.31 0.89 0.54 2.01 1.15 4.57 0.38 43.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.86 1.05 0.63 1.79 0.38 0.62 11.15%

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