[E&O] YoY Cumulative Quarter Result on 30-Sep-2006 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Sep-2006 [#2]
Profit Trend
QoQ- 97.68%
YoY- 573.37%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 188,674 152,639 339,991 236,429 48,980 9,813 16,692 49.75%
PBT 29,997 16,439 72,879 32,344 5,055 16,533 -8,394 -
Tax -11,507 -474 -3,298 3,079 -2,032 -3,349 242 -
NP 18,490 15,965 69,581 35,423 3,023 13,184 -8,152 -
-
NP to SH 16,561 11,317 29,957 20,053 2,978 13,184 -8,152 -
-
Tax Rate 38.36% 2.88% 4.53% -9.52% 40.20% 20.26% - -
Total Cost 170,184 136,674 270,410 201,006 45,957 -3,371 24,844 37.77%
-
Net Worth 870,514 831,580 726,549 531,205 326,266 339,482 299,603 19.43%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 870,514 831,580 726,549 531,205 326,266 339,482 299,603 19.43%
NOSH 707,735 625,248 526,485 332,003 218,970 232,522 232,250 20.38%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 9.80% 10.46% 20.47% 14.98% 6.17% 134.35% -48.84% -
ROE 1.90% 1.36% 4.12% 3.77% 0.91% 3.88% -2.72% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 26.66 24.41 64.58 71.21 22.37 4.22 7.19 24.38%
EPS 2.34 1.81 5.69 6.04 1.36 5.67 -3.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.33 1.38 1.60 1.49 1.46 1.29 -0.78%
Adjusted Per Share Value based on latest NOSH - 332,516
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.96 7.25 16.15 11.23 2.33 0.47 0.79 49.83%
EPS 0.79 0.54 1.42 0.95 0.14 0.63 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4135 0.395 0.3451 0.2523 0.155 0.1613 0.1423 19.43%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.45 0.81 2.70 1.06 1.13 0.63 1.25 -
P/RPS 5.44 3.32 4.18 1.49 5.05 14.93 17.39 -17.59%
P/EPS 61.97 44.75 47.45 17.55 83.09 11.11 -35.61 -
EY 1.61 2.23 2.11 5.70 1.20 9.00 -2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.61 1.96 0.66 0.76 0.43 0.97 3.31%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 -
Price 0.88 0.56 2.40 1.39 1.02 0.73 1.08 -
P/RPS 3.30 2.29 3.72 1.95 4.56 17.30 15.03 -22.31%
P/EPS 37.61 30.94 42.18 23.01 75.00 12.87 -30.77 -
EY 2.66 3.23 2.37 4.35 1.33 7.77 -3.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.42 1.74 0.87 0.68 0.50 0.84 -2.53%

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