[EON] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -576.62%
YoY- -160.9%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 390,852 427,319 409,126 419,760 388,451 617,548 953,823 -44.92%
PBT 25,523 12,577 8,743 -14,105 3,496 6,330 26,890 -3.42%
Tax -2,128 -1,456 3,381 140 -566 -2,156 -7,863 -58.26%
NP 23,395 11,121 12,124 -13,965 2,930 4,174 19,027 14.81%
-
NP to SH 23,395 11,121 12,124 -13,965 2,930 4,174 19,027 14.81%
-
Tax Rate 8.34% 11.58% -38.67% - 16.19% 34.06% 29.24% -
Total Cost 367,457 416,198 397,002 433,725 385,521 613,374 934,796 -46.43%
-
Net Worth 1,055,263 1,032,486 1,020,706 1,010,657 1,023,016 1,053,438 1,050,967 0.27%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 341,065 - - - 44,828 -
Div Payout % - - 2,813.14% - - - 235.60% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 1,055,263 1,032,486 1,020,706 1,010,657 1,023,016 1,053,438 1,050,967 0.27%
NOSH 248,882 248,791 248,952 248,930 248,305 248,452 249,044 -0.04%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.99% 2.60% 2.96% -3.33% 0.75% 0.68% 1.99% -
ROE 2.22% 1.08% 1.19% -1.38% 0.29% 0.40% 1.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 157.04 171.76 164.34 168.63 156.44 248.56 382.99 -44.89%
EPS 9.40 4.47 4.87 -5.61 1.18 1.68 7.64 14.86%
DPS 0.00 0.00 137.00 0.00 0.00 0.00 18.00 -
NAPS 4.24 4.15 4.10 4.06 4.12 4.24 4.22 0.31%
Adjusted Per Share Value based on latest NOSH - 248,930
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 156.96 171.60 164.29 168.56 155.99 247.99 383.03 -44.91%
EPS 9.39 4.47 4.87 -5.61 1.18 1.68 7.64 14.78%
DPS 0.00 0.00 136.96 0.00 0.00 0.00 18.00 -
NAPS 4.2377 4.1462 4.0989 4.0585 4.1082 4.2303 4.2204 0.27%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.62 2.98 1.83 1.93 2.71 3.04 3.00 -
P/RPS 1.03 1.74 1.11 1.14 1.73 1.22 0.78 20.42%
P/EPS 17.23 66.67 37.58 -34.40 229.66 180.95 39.27 -42.34%
EY 5.80 1.50 2.66 -2.91 0.44 0.55 2.55 73.21%
DY 0.00 0.00 74.86 0.00 0.00 0.00 6.00 -
P/NAPS 0.38 0.72 0.45 0.48 0.66 0.72 0.71 -34.15%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 29/05/07 23/02/07 22/11/06 23/08/06 25/05/06 22/02/06 -
Price 1.43 3.06 3.06 1.91 2.22 3.20 3.00 -
P/RPS 0.91 1.78 1.86 1.13 1.42 1.29 0.78 10.85%
P/EPS 15.21 68.46 62.83 -34.05 188.14 190.48 39.27 -46.95%
EY 6.57 1.46 1.59 -2.94 0.53 0.53 2.55 88.26%
DY 0.00 0.00 44.77 0.00 0.00 0.00 6.00 -
P/NAPS 0.34 0.74 0.75 0.47 0.54 0.75 0.71 -38.87%

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