[E&O] YoY 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- 1580.55%
YoY- 552.73%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 145,168 141,979 5,763 96,017 8,094 36,620 15,122 45.75%
PBT 13,014 18,837 -211 27,957 -6,688 1,542 2,931 28.18%
Tax 5,937 -4,750 -215 366 432 -222 -978 -
NP 18,951 14,087 -426 28,323 -6,256 1,320 1,953 46.02%
-
NP to SH 10,181 8,736 -426 28,323 -6,256 1,320 1,953 31.66%
-
Tax Rate -45.62% 25.22% - -1.31% - 14.40% 33.37% -
Total Cost 126,217 127,892 6,189 67,694 14,350 35,300 13,169 45.72%
-
Net Worth 601,604 540,484 343,166 330,202 323,265 351,999 272,207 14.12%
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 601,604 540,484 343,166 330,202 323,265 351,999 272,207 14.12%
NOSH 385,643 220,606 236,666 232,536 232,565 231,578 102,789 24.64%
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 13.05% 9.92% -7.39% 29.50% -77.29% 3.60% 12.91% -
ROE 1.69% 1.62% -0.12% 8.58% -1.94% 0.38% 0.72% -
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 37.64 64.36 2.44 41.29 3.48 15.81 14.71 16.94%
EPS 2.64 3.96 -0.18 12.18 -2.69 0.57 1.90 5.63%
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 7.09 6.93 0.28 4.69 0.40 1.79 0.74 45.71%
EPS 0.50 0.43 -0.02 1.38 -0.31 0.06 0.10 30.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2936 0.2638 0.1675 0.1612 0.1578 0.1718 0.1329 14.11%
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 5.07 1.57 29.57 2.88 19.54 4.43 10.20 -10.99%
P/EPS 72.35 25.51 -400.00 9.77 -25.28 122.81 78.95 -1.44%
EY 1.38 3.92 -0.25 10.24 -3.96 0.81 1.27 1.39%
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 5.58 1.55 31.21 2.79 16.67 4.05 10.47 -9.95%
P/EPS 79.55 25.25 -422.22 9.44 -21.56 112.28 81.05 -0.31%
EY 1.26 3.96 -0.24 10.59 -4.64 0.89 1.23 0.40%
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