[E&O] YoY Cumulative Quarter Result on 31-Dec-2002 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- -49.75%
YoY- -70.35%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 190,959 15,576 112,709 24,394 60,342 60,321 113,768 -0.54%
PBT 23,892 16,322 19,563 -18,366 -10,573 6,439 11,761 -0.75%
Tax -6,782 -3,564 608 -466 10,573 -2,866 -6,830 0.00%
NP 17,110 12,758 20,171 -18,832 0 3,573 4,931 -1.31%
-
NP to SH 11,714 12,758 20,171 -18,832 -11,055 3,573 4,931 -0.91%
-
Tax Rate 28.39% 21.84% -3.11% - - 44.51% 58.07% -
Total Cost 173,849 2,818 92,538 43,226 60,342 56,748 108,837 -0.49%
-
Net Worth 541,496 336,959 329,986 323,166 334,067 272,680 321,542 -0.55%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 541,496 336,959 329,986 323,166 334,067 272,680 321,542 -0.55%
NOSH 221,018 232,386 232,384 232,493 219,781 102,968 102,729 -0.81%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 8.96% 81.91% 17.90% -77.20% 0.00% 5.92% 4.33% -
ROE 2.16% 3.79% 6.11% -5.83% -3.31% 1.31% 1.53% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 86.40 6.70 48.50 10.49 27.46 58.58 110.75 0.26%
EPS 5.30 5.49 8.68 -8.10 -5.03 3.47 4.80 -0.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.45 1.45 1.42 1.39 1.52 2.6482 3.13 0.26%
Adjusted Per Share Value based on latest NOSH - 232,565
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 9.08 0.74 5.36 1.16 2.87 2.87 5.41 -0.54%
EPS 0.56 0.61 0.96 -0.90 -0.53 0.17 0.23 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2574 0.1602 0.1569 0.1536 0.1588 0.1296 0.1529 -0.55%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 1.01 0.72 1.19 0.68 0.70 1.50 0.00 -
P/RPS 1.17 10.74 2.45 6.48 2.55 2.56 0.00 -100.00%
P/EPS 19.06 13.11 13.71 -8.40 -13.92 43.23 0.00 -100.00%
EY 5.25 7.62 7.29 -11.91 -7.19 2.31 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.84 0.49 0.46 0.57 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 24/02/03 27/02/02 26/02/01 24/02/00 -
Price 1.00 0.76 1.15 0.58 0.64 1.54 2.98 -
P/RPS 1.16 11.34 2.37 5.53 2.33 2.63 2.69 0.89%
P/EPS 18.87 13.84 13.25 -7.16 -12.72 44.38 62.08 1.27%
EY 5.30 7.22 7.55 -13.97 -7.86 2.25 1.61 -1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.52 0.81 0.42 0.42 0.58 0.95 0.89%

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