[E&O] YoY Quarter Result on 31-Dec-2004 [#3]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- -131.86%
YoY- -101.5%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 86,609 145,168 141,979 5,763 96,017 8,094 36,620 15.41%
PBT 106,894 13,014 18,837 -211 27,957 -6,688 1,542 102.61%
Tax -8,402 5,937 -4,750 -215 366 432 -222 83.18%
NP 98,492 18,951 14,087 -426 28,323 -6,256 1,320 105.11%
-
NP to SH 89,627 10,181 8,736 -426 28,323 -6,256 1,320 101.91%
-
Tax Rate 7.86% -45.62% 25.22% - -1.31% - 14.40% -
Total Cost -11,883 126,217 127,892 6,189 67,694 14,350 35,300 -
-
Net Worth 833,122 601,604 540,484 343,166 330,202 323,265 351,999 15.43%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 26,532 - - - - - - -
Div Payout % 29.60% - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 833,122 601,604 540,484 343,166 330,202 323,265 351,999 15.43%
NOSH 530,651 385,643 220,606 236,666 232,536 232,565 231,578 14.81%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 113.72% 13.05% 9.92% -7.39% 29.50% -77.29% 3.60% -
ROE 10.76% 1.69% 1.62% -0.12% 8.58% -1.94% 0.38% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 16.32 37.64 64.36 2.44 41.29 3.48 15.81 0.53%
EPS 16.89 2.64 3.96 -0.18 12.18 -2.69 0.57 75.86%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.56 2.45 1.45 1.42 1.39 1.52 0.54%
Adjusted Per Share Value based on latest NOSH - 236,666
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 4.11 6.90 6.74 0.27 4.56 0.38 1.74 15.39%
EPS 4.26 0.48 0.41 -0.02 1.35 -0.30 0.06 103.42%
DPS 1.26 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3958 0.2858 0.2568 0.163 0.1569 0.1536 0.1672 15.43%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 2.68 1.91 1.01 0.72 1.19 0.68 0.70 -
P/RPS 16.42 5.07 1.57 29.57 2.88 19.54 4.43 24.38%
P/EPS 15.87 72.35 25.51 -400.00 9.77 -25.28 122.81 -28.88%
EY 6.30 1.38 3.92 -0.25 10.24 -3.96 0.81 40.73%
DY 1.87 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.22 0.41 0.50 0.84 0.49 0.46 24.45%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 27/02/08 27/02/07 24/02/06 25/02/05 27/02/04 24/02/03 27/02/02 -
Price 2.28 2.10 1.00 0.76 1.15 0.58 0.64 -
P/RPS 13.97 5.58 1.55 31.21 2.79 16.67 4.05 22.90%
P/EPS 13.50 79.55 25.25 -422.22 9.44 -21.56 112.28 -29.73%
EY 7.41 1.26 3.96 -0.24 10.59 -4.64 0.89 42.34%
DY 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.35 0.41 0.52 0.81 0.42 0.42 22.92%

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