[E&O] YoY Cumulative Quarter Result on 31-Dec-2003 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 347.44%
YoY- 207.11%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 381,597 190,959 15,576 112,709 24,394 60,342 60,321 35.97%
PBT 45,358 23,892 16,322 19,563 -18,366 -10,573 6,439 38.43%
Tax 9,016 -6,782 -3,564 608 -466 10,573 -2,866 -
NP 54,374 17,110 12,758 20,171 -18,832 0 3,573 57.38%
-
NP to SH 30,234 11,714 12,758 20,171 -18,832 -11,055 3,573 42.72%
-
Tax Rate -19.88% 28.39% 21.84% -3.11% - - 44.51% -
Total Cost 327,223 173,849 2,818 92,538 43,226 60,342 56,748 33.89%
-
Net Worth 600,828 541,496 336,959 329,986 323,166 334,067 272,680 14.06%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 600,828 541,496 336,959 329,986 323,166 334,067 272,680 14.06%
NOSH 385,146 221,018 232,386 232,384 232,493 219,781 102,968 24.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 14.25% 8.96% 81.91% 17.90% -77.20% 0.00% 5.92% -
ROE 5.03% 2.16% 3.79% 6.11% -5.83% -3.31% 1.31% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 99.08 86.40 6.70 48.50 10.49 27.46 58.58 9.14%
EPS 7.85 5.30 5.49 8.68 -8.10 -5.03 3.47 14.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.56 2.45 1.45 1.42 1.39 1.52 2.6482 -8.43%
Adjusted Per Share Value based on latest NOSH - 232,536
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.17 7.59 0.62 4.48 0.97 2.40 2.40 35.95%
EPS 1.20 0.47 0.51 0.80 -0.75 -0.44 0.14 43.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.2153 0.134 0.1312 0.1285 0.1328 0.1084 14.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.91 1.01 0.72 1.19 0.68 0.70 1.50 -
P/RPS 1.93 1.17 10.74 2.45 6.48 2.55 2.56 -4.59%
P/EPS 24.33 19.06 13.11 13.71 -8.40 -13.92 43.23 -9.13%
EY 4.11 5.25 7.62 7.29 -11.91 -7.19 2.31 10.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.41 0.50 0.84 0.49 0.46 0.57 13.51%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 27/02/04 24/02/03 27/02/02 26/02/01 -
Price 2.10 1.00 0.76 1.15 0.58 0.64 1.54 -
P/RPS 2.12 1.16 11.34 2.37 5.53 2.33 2.63 -3.52%
P/EPS 26.75 18.87 13.84 13.25 -7.16 -12.72 44.38 -8.08%
EY 3.74 5.30 7.22 7.55 -13.97 -7.86 2.25 8.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.41 0.52 0.81 0.42 0.42 0.58 15.11%

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