[E&O] YoY TTM Result on 30-Sep-2002 [#2]

Stock
[E&O] EASTERN & ORIENTAL BHD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- -4.62%
YoY- -362.03%
Quarter Report
Latest QR
Upcoming QR
E&O's Result
E&O's Financial Summary
View:
Show?
TTM Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 60,297 111,050 33,841 83,734 57,935 126,319 -13.74%
PBT 5,293 41,996 -29,221 -20,817 -2,543 10,715 -13.14%
Tax -112 -113 1,376 -3,772 2,332 -4,715 -52.64%
NP 5,181 41,883 -27,845 -24,589 -211 6,000 -2.89%
-
NP to SH 5,136 41,883 -27,845 -24,589 -5,322 6,000 -3.06%
-
Tax Rate 2.12% 0.27% - - - 44.00% -
Total Cost 55,116 69,167 61,686 108,323 58,146 120,319 -14.44%
-
Net Worth 325,717 336,555 300,947 330,238 353,444 269,335 3.87%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - 2,323 2,324 1,787 3,589 -
Div Payout % - - 0.00% 0.00% 0.00% 59.82% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 325,717 336,555 300,947 330,238 353,444 269,335 3.87%
NOSH 218,602 230,517 233,292 232,562 232,820 102,666 16.30%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 8.59% 37.72% -82.28% -29.37% -0.36% 4.75% -
ROE 1.58% 12.44% -9.25% -7.45% -1.51% 2.23% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 27.58 48.17 14.51 36.00 24.88 123.04 -25.83%
EPS 2.35 18.17 -11.94 -10.57 -2.29 5.84 -16.63%
DPS 0.00 0.00 1.00 1.00 0.77 3.50 -
NAPS 1.49 1.46 1.29 1.42 1.5181 2.6234 -10.69%
Adjusted Per Share Value based on latest NOSH - 232,562
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 2.40 4.42 1.35 3.33 2.30 5.02 -13.71%
EPS 0.20 1.67 -1.11 -0.98 -0.21 0.24 -3.57%
DPS 0.00 0.00 0.09 0.09 0.07 0.14 -
NAPS 0.1295 0.1338 0.1197 0.1313 0.1406 0.1071 3.86%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 1.13 0.63 1.25 0.58 0.66 2.04 -
P/RPS 4.10 1.31 8.62 1.61 2.65 1.66 19.80%
P/EPS 48.10 3.47 -10.47 -5.49 -28.87 34.91 6.61%
EY 2.08 28.84 -9.55 -18.23 -3.46 2.86 -6.16%
DY 0.00 0.00 0.80 1.72 1.16 1.72 -
P/NAPS 0.76 0.43 0.97 0.41 0.43 0.78 -0.51%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 25/11/05 30/11/04 19/11/03 26/11/02 08/11/01 21/11/00 -
Price 1.02 0.73 1.08 0.51 0.67 1.68 -
P/RPS 3.70 1.52 7.45 1.42 2.69 1.37 21.96%
P/EPS 43.41 4.02 -9.05 -4.82 -29.31 28.75 8.58%
EY 2.30 24.89 -11.05 -20.73 -3.41 3.48 -7.94%
DY 0.00 0.00 0.93 1.96 1.15 2.08 -
P/NAPS 0.68 0.50 0.84 0.36 0.44 0.64 1.21%

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