[E&O] YoY Quarter Result on 30-Jun-2007 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- -50.76%
YoY- 50.21%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 46,310 73,915 88,693 171,487 192,837 4,930 4,432 47.83%
PBT 17,561 9,498 15,489 45,387 23,362 784 13,302 4.73%
Tax -5,439 -3,771 -931 -7,862 -7,239 -82 -1,455 24.56%
NP 12,122 5,727 14,558 37,525 16,123 702 11,847 0.38%
-
NP to SH 10,228 5,050 10,844 15,237 10,144 945 11,847 -2.41%
-
Tax Rate 30.97% 39.70% 6.01% 17.32% 30.99% 10.46% 10.94% -
Total Cost 34,188 68,188 74,135 133,962 176,714 4,228 -7,415 -
-
Net Worth 1,342,425 889,084 852,413 743,893 577,611 407,963 341,472 25.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,342,425 889,084 852,413 743,893 577,611 407,963 341,472 25.61%
NOSH 1,065,416 711,267 539,502 513,030 238,682 230,487 232,294 28.88%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 26.18% 7.75% 16.41% 21.88% 8.36% 14.24% 267.31% -
ROE 0.76% 0.57% 1.27% 2.05% 1.76% 0.23% 3.47% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 4.35 10.39 16.44 33.43 80.79 2.14 1.91 14.69%
EPS 0.96 0.71 2.01 2.97 4.25 0.41 5.10 -24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.58 1.45 2.42 1.77 1.47 -2.53%
Adjusted Per Share Value based on latest NOSH - 513,030
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 2.26 3.61 4.33 8.37 9.41 0.24 0.22 47.41%
EPS 0.50 0.25 0.53 0.74 0.50 0.05 0.58 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6553 0.434 0.4161 0.3632 0.282 0.1992 0.1667 25.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.90 0.95 1.79 3.00 1.10 1.12 0.84 -
P/RPS 20.71 9.14 10.89 8.97 1.36 52.36 44.03 -11.80%
P/EPS 93.75 133.80 89.05 101.01 25.88 273.17 16.47 33.60%
EY 1.07 0.75 1.12 0.99 3.86 0.37 6.07 -25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.76 1.13 2.07 0.45 0.63 0.57 3.72%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 27/08/09 27/08/08 29/08/07 28/08/06 23/08/05 18/08/04 -
Price 1.08 1.31 1.00 2.59 0.93 1.09 0.60 -
P/RPS 24.85 12.61 6.08 7.75 1.15 50.96 31.45 -3.84%
P/EPS 112.50 184.51 49.75 87.21 21.88 265.85 11.76 45.67%
EY 0.89 0.54 2.01 1.15 4.57 0.38 8.50 -31.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.05 0.63 1.79 0.38 0.62 0.41 13.13%

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