[E&O] YoY TTM Result on 30-Jun-2003 [#1]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -6.24%
YoY- -45.85%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 609,852 21,628 117,158 30,930 88,415 67,863 128,490 29.62%
PBT 53,938 4,253 36,945 -34,124 -20,056 5,596 9,422 33.73%
Tax -8,159 -56 1,688 -157 -3,448 2,535 -4,500 10.42%
NP 45,779 4,197 38,633 -34,281 -23,504 8,131 4,922 44.99%
-
NP to SH 31,242 4,440 38,633 -34,281 -23,504 3,020 4,141 40.02%
-
Tax Rate 15.13% 1.32% -4.57% - - -45.30% 47.76% -
Total Cost 564,073 17,431 78,525 65,211 111,919 59,732 123,568 28.78%
-
Net Worth 577,611 407,963 341,472 304,966 336,766 299,322 320,086 10.33%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 4,442 - - 2,323 2,324 1,787 3,589 3.61%
Div Payout % 14.22% - - 0.00% 0.00% 59.18% 86.67% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 577,611 407,963 341,472 304,966 336,766 299,322 320,086 10.33%
NOSH 241,951 230,487 232,294 232,798 232,252 193,598 102,264 15.42%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 7.51% 19.41% 32.98% -110.83% -26.58% 11.98% 3.83% -
ROE 5.41% 1.09% 11.31% -11.24% -6.98% 1.01% 1.29% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 255.51 9.38 50.44 13.29 38.07 35.05 125.65 12.55%
EPS 13.09 1.93 16.63 -14.73 -10.12 1.56 4.05 21.58%
DPS 1.86 0.00 0.00 1.00 1.00 0.92 3.51 -10.03%
NAPS 2.42 1.77 1.47 1.31 1.45 1.5461 3.13 -4.19%
Adjusted Per Share Value based on latest NOSH - 232,798
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 28.97 1.03 5.57 1.47 4.20 3.22 6.10 29.63%
EPS 1.48 0.21 1.84 -1.63 -1.12 0.14 0.20 39.57%
DPS 0.21 0.00 0.00 0.11 0.11 0.08 0.17 3.58%
NAPS 0.2744 0.1938 0.1622 0.1449 0.16 0.1422 0.1521 10.32%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 1.10 1.12 0.84 0.62 0.78 0.65 2.19 -
P/RPS 0.43 11.94 1.67 4.67 2.05 1.85 1.74 -20.77%
P/EPS 8.40 58.14 5.05 -4.21 -7.71 41.67 54.08 -26.67%
EY 11.90 1.72 19.80 -23.75 -12.97 2.40 1.85 36.35%
DY 1.69 0.00 0.00 1.61 1.28 1.42 1.60 0.91%
P/NAPS 0.45 0.63 0.57 0.47 0.54 0.42 0.70 -7.09%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/08/06 23/08/05 18/08/04 29/08/03 29/08/02 27/08/01 23/08/00 -
Price 0.93 1.09 0.60 1.25 0.70 0.78 2.16 -
P/RPS 0.36 11.62 1.19 9.41 1.84 2.23 1.72 -22.93%
P/EPS 7.11 56.58 3.61 -8.49 -6.92 50.00 53.34 -28.51%
EY 14.07 1.77 27.72 -11.78 -14.46 2.00 1.87 39.96%
DY 2.00 0.00 0.00 0.80 1.43 1.18 1.62 3.57%
P/NAPS 0.38 0.62 0.41 0.95 0.48 0.50 0.69 -9.45%

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