[EON] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.73%
YoY- -58.59%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,094,103 2,140,280 1,361,719 679,026 3,901,173 3,104,648 2,286,706 22.26%
PBT 101,833 74,943 45,013 27,232 300,528 284,628 232,018 -42.15%
Tax -22,963 -15,100 -8,101 -7,590 -152,501 -148,334 -138,250 -69.68%
NP 78,870 59,843 36,912 19,642 148,027 136,294 93,768 -10.86%
-
NP to SH 78,870 59,843 36,912 19,642 148,027 136,294 93,768 -10.86%
-
Tax Rate 22.55% 20.15% 18.00% 27.87% 50.74% 52.12% 59.59% -
Total Cost 3,015,233 2,080,437 1,324,807 659,384 3,753,146 2,968,354 2,192,938 23.57%
-
Net Worth 1,050,604 1,031,002 1,018,691 1,184,992 1,160,218 1,146,305 2,321,968 -40.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 57,260 12,451 12,453 - 277,659 24,758 24,701 74.88%
Div Payout % 72.60% 20.81% 33.74% - 187.57% 18.17% 26.34% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,050,604 1,031,002 1,018,691 1,184,992 1,160,218 1,146,305 2,321,968 -40.97%
NOSH 248,958 249,034 249,068 248,948 247,909 247,582 247,017 0.52%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.55% 2.80% 2.71% 2.89% 3.79% 4.39% 4.10% -
ROE 7.51% 5.80% 3.62% 1.66% 12.76% 11.89% 4.04% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,242.82 859.43 546.72 272.76 1,573.63 1,253.99 925.72 21.63%
EPS 31.68 24.03 14.82 7.89 59.71 55.05 37.96 -11.32%
DPS 23.00 5.00 5.00 0.00 112.00 10.00 10.00 73.97%
NAPS 4.22 4.14 4.09 4.76 4.68 4.63 9.40 -41.28%
Adjusted Per Share Value based on latest NOSH - 248,948
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,242.51 859.48 546.83 272.68 1,566.61 1,246.74 918.28 22.26%
EPS 31.67 24.03 14.82 7.89 59.44 54.73 37.65 -10.86%
DPS 22.99 5.00 5.00 0.00 111.50 9.94 9.92 74.85%
NAPS 4.2189 4.1402 4.0908 4.7586 4.6591 4.6033 9.3244 -40.97%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.00 3.52 3.88 5.10 3.54 3.10 9.45 -
P/RPS 0.24 0.41 0.71 1.87 0.22 0.25 1.02 -61.78%
P/EPS 9.47 14.65 26.18 64.64 5.93 5.63 24.89 -47.40%
EY 10.56 6.83 3.82 1.55 16.87 17.76 4.02 90.04%
DY 7.67 1.42 1.29 0.00 31.64 3.23 1.06 272.75%
P/NAPS 0.71 0.85 0.95 1.07 0.76 0.67 1.01 -20.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 27/08/04 -
Price 3.00 3.36 3.78 3.68 4.18 3.40 3.04 -
P/RPS 0.24 0.39 0.69 1.35 0.27 0.27 0.33 -19.08%
P/EPS 9.47 13.98 25.51 46.64 7.00 6.18 8.01 11.77%
EY 10.56 7.15 3.92 2.14 14.28 16.19 12.49 -10.55%
DY 7.67 1.49 1.32 0.00 26.79 2.94 3.29 75.54%
P/NAPS 0.71 0.81 0.92 0.77 0.89 0.73 0.32 69.86%

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