[E&O] YoY Quarter Result on 30-Sep-2007 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -3.39%
YoY- 48.55%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 65,814 114,759 63,946 168,504 121,564 44,050 5,381 51.76%
PBT 5,150 20,499 950 27,492 18,725 4,271 3,231 8.07%
Tax 671 -7,736 457 4,564 575 -1,950 -1,894 -
NP 5,821 12,763 1,407 32,056 19,300 2,321 1,337 27.77%
-
NP to SH 5,085 11,511 473 14,720 9,909 2,033 1,337 24.92%
-
Tax Rate -13.03% 37.74% -48.11% -16.60% -3.07% 45.66% 58.62% -
Total Cost 59,993 101,996 62,539 136,448 102,264 41,729 4,044 56.72%
-
Net Worth 1,334,812 873,983 786,362 728,086 532,026 325,717 336,555 25.80%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 1,334,812 873,983 786,362 728,086 532,026 325,717 336,555 25.80%
NOSH 1,059,375 710,555 591,250 527,598 332,516 218,602 230,517 28.92%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.84% 11.12% 2.20% 19.02% 15.88% 5.27% 24.85% -
ROE 0.38% 1.32% 0.06% 2.02% 1.86% 0.62% 0.40% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 6.21 16.15 10.82 31.94 36.56 20.15 2.33 17.73%
EPS 0.48 1.62 0.08 2.79 2.98 0.93 0.58 -3.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.23 1.33 1.38 1.60 1.49 1.46 -2.42%
Adjusted Per Share Value based on latest NOSH - 527,598
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 2.62 4.56 2.54 6.70 4.83 1.75 0.21 52.26%
EPS 0.20 0.46 0.02 0.59 0.39 0.08 0.05 25.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5308 0.3476 0.3127 0.2895 0.2116 0.1295 0.1338 25.80%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.18 1.45 0.81 2.70 1.06 1.13 0.63 -
P/RPS 18.99 8.98 7.49 8.45 2.90 5.61 26.99 -5.68%
P/EPS 245.83 89.51 1,012.50 96.77 35.57 121.51 108.62 14.57%
EY 0.41 1.12 0.10 1.03 2.81 0.82 0.92 -12.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.18 0.61 1.96 0.66 0.76 0.43 13.91%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 26/11/09 26/11/08 27/11/07 29/11/06 25/11/05 30/11/04 -
Price 1.17 0.88 0.56 2.40 1.39 1.02 0.73 -
P/RPS 18.83 5.45 5.18 7.51 3.80 5.06 31.27 -8.10%
P/EPS 243.75 54.32 700.00 86.02 46.64 109.68 125.86 11.64%
EY 0.41 1.84 0.14 1.16 2.14 0.91 0.79 -10.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.72 0.42 1.74 0.87 0.68 0.50 10.89%

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