[E&O] YoY Quarter Result on 31-Mar-2003 [#4]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -114.79%
YoY- -20.19%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 308,958 5,554 5,220 9,055 30,815 19,091 27,692 49.45%
PBT 17,211 449 -2,494 -14,139 -6,926 6,640 2,045 42.59%
Tax -6,882 2,135 2,870 702 6,926 -1,540 211 -
NP 10,329 2,584 376 -13,437 0 5,100 2,256 28.84%
-
NP to SH 10,329 2,584 376 -13,437 -11,180 5,100 2,256 28.84%
-
Tax Rate 39.99% -475.50% - - - 23.19% -10.32% -
Total Cost 298,629 2,970 4,844 22,492 30,815 13,991 25,436 50.72%
-
Net Worth 555,322 339,607 266,959 311,371 342,698 295,466 319,941 9.62%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - 2,323 2,324 1,787 3,589 -
Div Payout % - - - 0.00% 0.00% 35.05% 159.09% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 555,322 339,607 266,959 311,371 342,698 295,466 319,941 9.62%
NOSH 222,129 229,464 187,999 232,367 232,432 119,158 102,545 13.74%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.34% 46.53% 7.20% -148.39% 0.00% 26.71% 8.15% -
ROE 1.86% 0.76% 0.14% -4.32% -3.26% 1.73% 0.71% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 139.09 2.42 2.78 3.90 13.26 16.02 27.00 31.40%
EPS 4.65 1.12 0.20 -5.80 -4.81 4.28 2.20 13.27%
DPS 0.00 0.00 0.00 1.00 1.00 1.50 3.50 -
NAPS 2.50 1.48 1.42 1.34 1.4744 2.4796 3.12 -3.62%
Adjusted Per Share Value based on latest NOSH - 232,367
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 14.68 0.26 0.25 0.43 1.46 0.91 1.32 49.37%
EPS 0.49 0.12 0.02 -0.64 -0.53 0.24 0.11 28.25%
DPS 0.00 0.00 0.00 0.11 0.11 0.08 0.17 -
NAPS 0.2638 0.1613 0.1268 0.1479 0.1628 0.1404 0.152 9.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.94 0.70 0.99 0.54 0.66 0.80 2.75 -
P/RPS 0.68 28.92 35.66 13.86 4.98 4.99 10.18 -36.28%
P/EPS 20.22 62.16 495.00 -9.34 -13.72 18.69 125.00 -26.17%
EY 4.95 1.61 0.20 -10.71 -7.29 5.35 0.80 35.47%
DY 0.00 0.00 0.00 1.85 1.52 1.87 1.27 -
P/NAPS 0.38 0.47 0.70 0.40 0.45 0.32 0.88 -13.05%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/05/06 27/05/05 28/05/04 30/05/03 29/05/02 29/05/01 24/05/00 -
Price 1.33 1.07 0.91 0.56 0.90 0.65 2.50 -
P/RPS 0.96 44.21 32.77 14.37 6.79 4.06 9.26 -31.44%
P/EPS 28.60 95.02 455.00 -9.68 -18.71 15.19 113.64 -20.53%
EY 3.50 1.05 0.22 -10.33 -5.34 6.58 0.88 25.85%
DY 0.00 0.00 0.00 1.79 1.11 2.31 1.40 -
P/NAPS 0.53 0.72 0.64 0.42 0.61 0.26 0.80 -6.62%

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