[EON] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.3%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 679,026 796,525 817,942 1,152,877 1,133,829 1,024,201 1,213,706 -32.07%
PBT 27,232 15,900 52,610 110,341 121,677 127,220 171,710 -70.66%
Tax -7,590 -4,167 -10,084 -64,002 -74,248 -70,010 -93,642 -81.24%
NP 19,642 11,733 42,526 46,339 47,429 57,210 78,068 -60.11%
-
NP to SH 19,642 11,733 42,526 46,339 47,429 57,210 78,068 -60.11%
-
Tax Rate 27.87% 26.21% 19.17% 58.00% 61.02% 55.03% 54.53% -
Total Cost 659,384 784,792 775,416 1,106,538 1,086,400 966,991 1,135,638 -30.37%
-
Net Worth 1,184,992 1,165,826 1,151,434 2,334,333 2,310,013 2,251,804 2,132,966 -32.39%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 254,090 - 24,833 - 53,672 - -
Div Payout % - 2,165.61% - 53.59% - 93.82% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,184,992 1,165,826 1,151,434 2,334,333 2,310,013 2,251,804 2,132,966 -32.39%
NOSH 248,948 249,108 248,690 248,333 245,746 243,965 234,649 4.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.89% 1.47% 5.20% 4.02% 4.18% 5.59% 6.43% -
ROE 1.66% 1.01% 3.69% 1.99% 2.05% 2.54% 3.66% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 272.76 319.75 328.90 464.25 461.38 419.81 517.24 -34.70%
EPS 7.89 4.71 17.10 18.66 19.30 23.45 33.27 -61.65%
DPS 0.00 102.00 0.00 10.00 0.00 22.00 0.00 -
NAPS 4.76 4.68 4.63 9.40 9.40 9.23 9.09 -35.00%
Adjusted Per Share Value based on latest NOSH - 248,333
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 272.68 319.86 328.46 462.96 455.32 411.29 487.39 -32.07%
EPS 7.89 4.71 17.08 18.61 19.05 22.97 31.35 -60.10%
DPS 0.00 102.04 0.00 9.97 0.00 21.55 0.00 -
NAPS 4.7586 4.6816 4.6239 9.3741 9.2764 9.0426 8.5654 -32.39%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 5.10 3.54 3.10 9.45 10.10 7.80 8.20 -
P/RPS 1.87 1.11 0.94 2.04 2.19 1.86 1.59 11.40%
P/EPS 64.64 75.16 18.13 50.64 52.33 33.26 24.65 90.05%
EY 1.55 1.33 5.52 1.97 1.91 3.01 4.06 -47.34%
DY 0.00 28.81 0.00 1.06 0.00 2.82 0.00 -
P/NAPS 1.07 0.76 0.67 1.01 1.07 0.85 0.90 12.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 29/11/04 27/08/04 20/05/04 25/02/04 20/11/03 -
Price 3.68 4.18 3.40 3.04 9.00 8.75 7.80 -
P/RPS 1.35 1.31 1.03 0.65 1.95 2.08 1.51 -7.18%
P/EPS 46.64 88.75 19.88 16.29 46.63 37.31 23.44 58.13%
EY 2.14 1.13 5.03 6.14 2.14 2.68 4.27 -36.87%
DY 0.00 24.40 0.00 3.29 0.00 2.51 0.00 -
P/NAPS 0.77 0.89 0.73 0.32 0.96 0.95 0.86 -7.09%

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