[EON] QoQ TTM Result on 30-Sep-2007 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 88.41%
YoY- 406.03%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,166,457 1,895,003 1,827,419 1,700,641 1,647,057 1,644,656 1,834,885 11.72%
PBT 96,201 103,550 67,083 62,573 32,738 10,711 4,464 675.85%
Tax -9,930 -9,307 -8,089 -1,010 -63 1,499 799 -
NP 86,271 94,243 58,994 61,563 32,675 12,210 5,263 546.38%
-
NP to SH 86,271 94,243 58,994 61,563 32,675 12,210 5,263 546.38%
-
Tax Rate 10.32% 8.99% 12.06% 1.61% 0.19% -13.99% -17.90% -
Total Cost 2,080,186 1,800,760 1,768,425 1,639,078 1,614,382 1,632,446 1,829,622 8.94%
-
Net Worth 647,815 879,087 831,085 822,135 1,055,263 1,032,486 1,020,706 -26.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 36,111 33,619 - 341,065 341,065 341,065 341,065 -77.65%
Div Payout % 41.86% 35.67% - 554.01% 1,043.81% 2,793.33% 6,480.44% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 647,815 879,087 831,085 822,135 1,055,263 1,032,486 1,020,706 -26.16%
NOSH 249,159 249,033 248,828 249,131 248,882 248,791 248,952 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.98% 4.97% 3.23% 3.62% 1.98% 0.74% 0.29% -
ROE 13.32% 10.72% 7.10% 7.49% 3.10% 1.18% 0.52% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 869.50 760.94 734.41 682.63 661.78 661.06 737.04 11.65%
EPS 34.62 37.84 23.71 24.71 13.13 4.91 2.11 546.80%
DPS 14.50 13.50 0.00 137.00 137.00 137.00 137.00 -77.65%
NAPS 2.60 3.53 3.34 3.30 4.24 4.15 4.10 -26.20%
Adjusted Per Share Value based on latest NOSH - 249,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 869.99 760.98 733.84 682.93 661.41 660.45 736.84 11.72%
EPS 34.64 37.85 23.69 24.72 13.12 4.90 2.11 547.04%
DPS 14.50 13.50 0.00 136.96 136.96 136.96 136.96 -77.65%
NAPS 2.6015 3.5302 3.3374 3.3015 4.2377 4.1462 4.0989 -26.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.80 1.80 2.08 2.01 1.62 2.98 1.83 -
P/RPS 0.21 0.24 0.28 0.29 0.24 0.45 0.25 -10.98%
P/EPS 5.20 4.76 8.77 8.13 12.34 60.72 86.56 -84.68%
EY 19.24 21.02 11.40 12.29 8.10 1.65 1.16 551.49%
DY 8.06 7.50 0.00 68.16 84.57 45.97 74.86 -77.39%
P/NAPS 0.69 0.51 0.62 0.61 0.38 0.72 0.45 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 -
Price 1.80 1.80 1.98 2.08 1.43 3.06 3.06 -
P/RPS 0.21 0.24 0.27 0.30 0.22 0.46 0.42 -37.03%
P/EPS 5.20 4.76 8.35 8.42 10.89 62.35 144.75 -89.13%
EY 19.24 21.02 11.97 11.88 9.18 1.60 0.69 821.40%
DY 8.06 7.50 0.00 65.87 95.80 44.77 44.77 -68.14%
P/NAPS 0.69 0.51 0.59 0.63 0.34 0.74 0.75 -5.41%

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