[E&O] YoY Quarter Result on 30-Sep-2004 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ- -88.71%
YoY- 169.89%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 168,504 121,564 44,050 5,381 11,489 8,578 13,259 52.73%
PBT 27,492 18,725 4,271 3,231 -1,820 -6,723 -5,962 -
Tax 4,564 575 -1,950 -1,894 -93 -1,626 5,962 -4.35%
NP 32,056 19,300 2,321 1,337 -1,913 -8,349 0 -
-
NP to SH 14,720 9,909 2,033 1,337 -1,913 -8,349 -7,264 -
-
Tax Rate -16.60% -3.07% 45.66% 58.62% - - - -
Total Cost 136,448 102,264 41,729 4,044 13,402 16,927 13,259 47.45%
-
Net Worth 728,086 532,026 325,717 336,555 300,947 330,238 353,444 12.79%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 728,086 532,026 325,717 336,555 300,947 330,238 353,444 12.79%
NOSH 527,598 332,516 218,602 230,517 233,292 232,562 232,820 14.60%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 19.02% 15.88% 5.27% 24.85% -16.65% -97.33% 0.00% -
ROE 2.02% 1.86% 0.62% 0.40% -0.64% -2.53% -2.06% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 31.94 36.56 20.15 2.33 4.92 3.69 5.69 33.29%
EPS 2.79 2.98 0.93 0.58 -0.82 -3.59 -3.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.60 1.49 1.46 1.29 1.42 1.5181 -1.57%
Adjusted Per Share Value based on latest NOSH - 230,517
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 8.00 5.77 2.09 0.26 0.55 0.41 0.63 52.71%
EPS 0.70 0.47 0.10 0.06 -0.09 -0.40 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3459 0.2527 0.1547 0.1599 0.143 0.1569 0.1679 12.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.70 1.06 1.13 0.63 1.25 0.58 0.66 -
P/RPS 8.45 2.90 5.61 26.99 25.38 15.72 11.59 -5.12%
P/EPS 96.77 35.57 121.51 108.62 -152.44 -16.16 -21.15 -
EY 1.03 2.81 0.82 0.92 -0.66 -6.19 -4.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 0.66 0.76 0.43 0.97 0.41 0.43 28.75%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 -
Price 2.40 1.39 1.02 0.73 1.08 0.51 0.67 -
P/RPS 7.51 3.80 5.06 31.27 21.93 13.83 11.76 -7.19%
P/EPS 86.02 46.64 109.68 125.86 -131.71 -14.21 -21.47 -
EY 1.16 2.14 0.91 0.79 -0.76 -7.04 -4.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.74 0.87 0.68 0.50 0.84 0.36 0.44 25.73%

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