[EON] QoQ Quarter Result on 30-Jun-2002 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 12.75%
YoY- 25.74%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,476,869 1,551,942 1,816,299 2,051,280 2,008,183 1,927,459 2,045,645 -19.53%
PBT 139,709 262,449 208,377 245,042 190,682 204,829 250,218 -32.21%
Tax -77,485 -119,323 -101,828 -125,553 -84,702 -95,569 -103,757 -17.70%
NP 62,224 143,126 106,549 119,489 105,980 109,260 146,461 -43.51%
-
NP to SH 62,224 143,126 106,549 119,489 105,980 109,260 146,461 -43.51%
-
Tax Rate 55.46% 45.47% 48.87% 51.24% 44.42% 46.66% 41.47% -
Total Cost 1,414,645 1,408,816 1,709,750 1,931,791 1,902,203 1,818,199 1,899,184 -17.84%
-
Net Worth 2,267,739 2,071,667 2,524,822 2,686,243 2,534,324 2,420,909 2,387,702 -3.38%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 92,074 975,499 57,325 - 91,430 - -
Div Payout % - 64.33% 915.54% 47.98% - 83.68% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,267,739 2,071,667 2,524,822 2,686,243 2,534,324 2,420,909 2,387,702 -3.38%
NOSH 231,402 230,185 229,529 229,301 228,750 228,577 228,488 0.84%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 4.21% 9.22% 5.87% 5.83% 5.28% 5.67% 7.16% -
ROE 2.74% 6.91% 4.22% 4.45% 4.18% 4.51% 6.13% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 638.23 674.21 791.31 894.58 877.89 843.24 895.30 -20.21%
EPS 26.89 62.18 46.42 52.11 46.33 47.80 64.10 -43.99%
DPS 0.00 40.00 425.00 25.00 0.00 40.00 0.00 -
NAPS 9.80 9.00 11.00 11.7149 11.079 10.5912 10.45 -4.19%
Adjusted Per Share Value based on latest NOSH - 229,301
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 593.07 623.22 729.38 823.74 806.43 774.02 821.48 -19.53%
EPS 24.99 57.48 42.79 47.98 42.56 43.88 58.81 -43.50%
DPS 0.00 36.97 391.73 23.02 0.00 36.72 0.00 -
NAPS 9.1066 8.3193 10.139 10.7872 10.1772 9.7217 9.5884 -3.38%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 7.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 29.38 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 3.40 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 -
Price 8.90 7.55 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.39 1.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 33.10 12.14 0.00 0.00 0.00 0.00 0.00 -
EY 3.02 8.24 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.00 0.00 0.00 0.00 0.00 -

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