[EON] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -10.83%
YoY- -27.25%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,272,275 1,476,869 1,551,942 1,816,299 2,051,280 2,008,183 1,927,459 -24.24%
PBT 141,042 139,709 262,449 208,377 245,042 190,682 204,829 -22.07%
Tax -76,108 -77,485 -119,323 -101,828 -125,553 -84,702 -95,569 -14.11%
NP 64,934 62,224 143,126 106,549 119,489 105,980 109,260 -29.38%
-
NP to SH 64,934 62,224 143,126 106,549 119,489 105,980 109,260 -29.38%
-
Tax Rate 53.96% 55.46% 45.47% 48.87% 51.24% 44.42% 46.66% -
Total Cost 1,207,341 1,414,645 1,408,816 1,709,750 1,931,791 1,902,203 1,818,199 -23.94%
-
Net Worth 2,342,071 2,267,739 2,071,667 2,524,822 2,686,243 2,534,324 2,420,909 -2.18%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 499,966 - 92,074 975,499 57,325 - 91,430 211.35%
Div Payout % 769.96% - 64.33% 915.54% 47.98% - 83.68% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,342,071 2,267,739 2,071,667 2,524,822 2,686,243 2,534,324 2,420,909 -2.18%
NOSH 231,658 231,402 230,185 229,529 229,301 228,750 228,577 0.89%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 5.10% 4.21% 9.22% 5.87% 5.83% 5.28% 5.67% -
ROE 2.77% 2.74% 6.91% 4.22% 4.45% 4.18% 4.51% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 549.20 638.23 674.21 791.31 894.58 877.89 843.24 -24.92%
EPS 28.03 26.89 62.18 46.42 52.11 46.33 47.80 -30.00%
DPS 215.82 0.00 40.00 425.00 25.00 0.00 40.00 208.57%
NAPS 10.11 9.80 9.00 11.00 11.7149 11.079 10.5912 -3.06%
Adjusted Per Share Value based on latest NOSH - 229,529
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 510.91 593.07 623.22 729.38 823.74 806.43 774.02 -24.24%
EPS 26.08 24.99 57.48 42.79 47.98 42.56 43.88 -29.37%
DPS 200.77 0.00 36.97 391.73 23.02 0.00 36.72 211.32%
NAPS 9.4051 9.1066 8.3193 10.139 10.7872 10.1772 9.7217 -2.18%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 8.95 7.90 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.63 1.24 0.00 0.00 0.00 0.00 0.00 -
P/EPS 31.93 29.38 0.00 0.00 0.00 0.00 0.00 -
EY 3.13 3.40 0.00 0.00 0.00 0.00 0.00 -
DY 24.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.81 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 30/05/03 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 -
Price 9.25 8.90 7.55 0.00 0.00 0.00 0.00 -
P/RPS 1.68 1.39 1.12 0.00 0.00 0.00 0.00 -
P/EPS 33.00 33.10 12.14 0.00 0.00 0.00 0.00 -
EY 3.03 3.02 8.24 0.00 0.00 0.00 0.00 -
DY 23.33 0.00 5.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.91 0.84 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