[E&O] YoY Quarter Result on 30-Sep-2005 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- 115.13%
YoY- 52.06%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 63,946 168,504 121,564 44,050 5,381 11,489 8,578 39.72%
PBT 950 27,492 18,725 4,271 3,231 -1,820 -6,723 -
Tax 457 4,564 575 -1,950 -1,894 -93 -1,626 -
NP 1,407 32,056 19,300 2,321 1,337 -1,913 -8,349 -
-
NP to SH 473 14,720 9,909 2,033 1,337 -1,913 -8,349 -
-
Tax Rate -48.11% -16.60% -3.07% 45.66% 58.62% - - -
Total Cost 62,539 136,448 102,264 41,729 4,044 13,402 16,927 24.31%
-
Net Worth 786,362 728,086 532,026 325,717 336,555 300,947 330,238 15.54%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 786,362 728,086 532,026 325,717 336,555 300,947 330,238 15.54%
NOSH 591,250 527,598 332,516 218,602 230,517 233,292 232,562 16.80%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.20% 19.02% 15.88% 5.27% 24.85% -16.65% -97.33% -
ROE 0.06% 2.02% 1.86% 0.62% 0.40% -0.64% -2.53% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 10.82 31.94 36.56 20.15 2.33 4.92 3.69 19.61%
EPS 0.08 2.79 2.98 0.93 0.58 -0.82 -3.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.38 1.60 1.49 1.46 1.29 1.42 -1.08%
Adjusted Per Share Value based on latest NOSH - 218,602
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 2.54 6.70 4.83 1.75 0.21 0.46 0.34 39.77%
EPS 0.02 0.59 0.39 0.08 0.05 -0.08 -0.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3127 0.2895 0.2116 0.1295 0.1338 0.1197 0.1313 15.54%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.81 2.70 1.06 1.13 0.63 1.25 0.58 -
P/RPS 7.49 8.45 2.90 5.61 26.99 25.38 15.72 -11.61%
P/EPS 1,012.50 96.77 35.57 121.51 108.62 -152.44 -16.16 -
EY 0.10 1.03 2.81 0.82 0.92 -0.66 -6.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.96 0.66 0.76 0.43 0.97 0.41 6.83%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 19/11/03 26/11/02 -
Price 0.56 2.40 1.39 1.02 0.73 1.08 0.51 -
P/RPS 5.18 7.51 3.80 5.06 31.27 21.93 13.83 -15.08%
P/EPS 700.00 86.02 46.64 109.68 125.86 -131.71 -14.21 -
EY 0.14 1.16 2.14 0.91 0.79 -0.76 -7.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 1.74 0.87 0.68 0.50 0.84 0.36 2.60%

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