[EON] QoQ Quarter Result on 31-Mar-2007

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- -8.27%
YoY- 166.44%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 535,904 473,344 390,852 427,319 409,126 419,760 388,451 23.85%
PBT 13,253 15,730 25,523 12,577 8,743 -14,105 3,496 142.53%
Tax -3,698 -807 -2,128 -1,456 3,381 140 -566 248.29%
NP 9,555 14,923 23,395 11,121 12,124 -13,965 2,930 119.43%
-
NP to SH 9,555 14,923 23,395 11,121 12,124 -13,965 2,930 119.43%
-
Tax Rate 27.90% 5.13% 8.34% 11.58% -38.67% - 16.19% -
Total Cost 526,349 458,421 367,457 416,198 397,002 433,725 385,521 22.99%
-
Net Worth 831,085 822,135 1,055,263 1,032,486 1,020,706 1,010,657 1,023,016 -12.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 341,065 - - -
Div Payout % - - - - 2,813.14% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 831,085 822,135 1,055,263 1,032,486 1,020,706 1,010,657 1,023,016 -12.90%
NOSH 248,828 249,131 248,882 248,791 248,952 248,930 248,305 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.78% 3.15% 5.99% 2.60% 2.96% -3.33% 0.75% -
ROE 1.15% 1.82% 2.22% 1.08% 1.19% -1.38% 0.29% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 215.37 190.00 157.04 171.76 164.34 168.63 156.44 23.68%
EPS 3.84 5.99 9.40 4.47 4.87 -5.61 1.18 119.12%
DPS 0.00 0.00 0.00 0.00 137.00 0.00 0.00 -
NAPS 3.34 3.30 4.24 4.15 4.10 4.06 4.12 -13.02%
Adjusted Per Share Value based on latest NOSH - 248,791
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 215.20 190.08 156.96 171.60 164.29 168.56 155.99 23.85%
EPS 3.84 5.99 9.39 4.47 4.87 -5.61 1.18 119.12%
DPS 0.00 0.00 0.00 0.00 136.96 0.00 0.00 -
NAPS 3.3374 3.3015 4.2377 4.1462 4.0989 4.0585 4.1082 -12.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.08 2.01 1.62 2.98 1.83 1.93 2.71 -
P/RPS 0.97 1.06 1.03 1.74 1.11 1.14 1.73 -31.93%
P/EPS 54.17 33.56 17.23 66.67 37.58 -34.40 229.66 -61.72%
EY 1.85 2.98 5.80 1.50 2.66 -2.91 0.44 159.82%
DY 0.00 0.00 0.00 0.00 74.86 0.00 0.00 -
P/NAPS 0.62 0.61 0.38 0.72 0.45 0.48 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 22/11/06 23/08/06 -
Price 1.98 2.08 1.43 3.06 3.06 1.91 2.22 -
P/RPS 0.92 1.09 0.91 1.78 1.86 1.13 1.42 -25.06%
P/EPS 51.56 34.72 15.21 68.46 62.83 -34.05 188.14 -57.70%
EY 1.94 2.88 6.57 1.46 1.59 -2.94 0.53 136.95%
DY 0.00 0.00 0.00 0.00 44.77 0.00 0.00 -
P/NAPS 0.59 0.63 0.34 0.74 0.75 0.47 0.54 6.06%

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