[EON] QoQ TTM Result on 31-Dec-2006

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

23-Feb-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Dec-2006

Profit Trend

QoQ- -56.74%

YoY- -93.33%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
TTM Result
Revenue	1,700,641	1,647,057	1,644,656	1,834,885	2,379,582	2,738,383	3,032,625	-31.97%
YoY %	3.25%	0.15%	-10.37%	-22.89%	-13.10%	-9.70%	-	-
Horiz. %	56.08%	54.31%	54.23%	60.50%	78.47%	90.30%	100.00%	-
PBT	62,573	32,738	10,711	4,464	22,611	66,646	80,931	-15.74%
YoY %	91.13%	205.65%	139.94%	-80.26%	-66.07%	-17.65%	-	-
Horiz. %	77.32%	40.45%	13.23%	5.52%	27.94%	82.35%	100.00%	-
Tax	-1,010	-63	1,499	799	-10,445	-17,584	-17,529	-85.05%
YoY %	-1,503.17%	-104.20%	87.61%	107.65%	40.60%	-0.31%	-	-
Horiz. %	5.76%	0.36%	-8.55%	-4.56%	59.59%	100.31%	100.00%	-
NP	61,563	32,675	12,210	5,263	12,166	49,062	63,402	-1.94%
YoY %	88.41%	167.61%	132.00%	-56.74%	-75.20%	-22.62%	-	-
Horiz. %	97.10%	51.54%	19.26%	8.30%	19.19%	77.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,563	32,675	12,210	5,263	12,166	49,062	63,402	-1.94%
YoY %	88.41%	167.61%	132.00%	-56.74%	-75.20%	-22.62%	-	-
Horiz. %	97.10%	51.54%	19.26%	8.30%	19.19%	77.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	1.61%	0.19%	-13.99%	-17.90%	46.19%	26.38%	21.66%	-
YoY %	747.37%	101.36%	21.84%	-138.75%	75.09%	21.79%	-	-
Horiz. %	7.43%	0.88%	-64.59%	-82.64%	213.25%	121.79%	100.00%	-
Total Cost	1,639,078	1,614,382	1,632,446	1,829,622	2,367,416	2,689,321	2,969,223	-32.68%
YoY %	1.53%	-1.11%	-10.78%	-22.72%	-11.97%	-9.43%	-	-
Horiz. %	55.20%	54.37%	54.98%	61.62%	79.73%	90.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	822,135	1,055,263	1,032,486	1,020,706	1,010,657	1,023,016	1,053,438	-15.22%
YoY %	-22.09%	2.21%	1.15%	0.99%	-1.21%	-2.89%	-	-
Horiz. %	78.04%	100.17%	98.01%	96.89%	95.94%	97.11%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Dividend
Div	341,065	341,065	341,065	341,065	44,828	44,828	57,270	228.19%
YoY %	0.00%	0.00%	0.00%	660.83%	0.00%	-21.73%	-	-
Horiz. %	595.54%	595.54%	595.54%	595.54%	78.27%	78.27%	100.00%	-
Div Payout %	554.01%	1,043.81%	2,793.33%	6,480.44%	368.47%	91.37%	90.33%	-
YoY %	-46.92%	-62.63%	-56.90%	1,658.74%	303.27%	1.15%	-	-
Horiz. %	613.32%	1,155.55%	3,092.36%	7,174.18%	407.92%	101.15%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Equity
Net Worth	822,135	1,055,263	1,032,486	1,020,706	1,010,657	1,023,016	1,053,438	-15.22%
YoY %	-22.09%	2.21%	1.15%	0.99%	-1.21%	-2.89%	-	-
Horiz. %	78.04%	100.17%	98.01%	96.89%	95.94%	97.11%	100.00%	-
NOSH	249,131	248,882	248,791	248,952	248,930	248,305	248,452	0.18%
YoY %	0.10%	0.04%	-0.06%	0.01%	0.25%	-0.06%	-	-
Horiz. %	100.27%	100.17%	100.14%	100.20%	100.19%	99.94%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Ratio Analysis
NP Margin	3.62%	1.98%	0.74%	0.29%	0.51%	1.79%	2.09%	-
YoY %	82.83%	167.57%	155.17%	-43.14%	-71.51%	-14.35%	-	-
Horiz. %	173.21%	94.74%	35.41%	13.88%	24.40%	85.65%	100.00%	-
ROE	7.49%	3.10%	1.18%	0.52%	1.20%	4.80%	6.02%	-
YoY %	141.61%	162.71%	126.92%	-56.67%	-75.00%	-20.27%	-	-
Horiz. %	124.42%	51.50%	19.60%	8.64%	19.93%	79.73%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Per Share
RPS	682.63	661.78	661.06	737.04	955.92	1,102.83	1,220.61	-32.09%
YoY %	3.15%	0.11%	-10.31%	-22.90%	-13.32%	-9.65%	-	-
Horiz. %	55.93%	54.22%	54.16%	60.38%	78.31%	90.35%	100.00%	-
EPS	24.71	13.13	4.91	2.11	4.89	19.76	25.52	-2.12%
YoY %	88.19%	167.41%	132.70%	-56.85%	-75.25%	-22.57%	-	-
Horiz. %	96.83%	51.45%	19.24%	8.27%	19.16%	77.43%	100.00%	-
DPS	137.00	137.00	137.00	137.00	18.00	18.00	23.00	228.23%
YoY %	0.00%	0.00%	0.00%	661.11%	0.00%	-21.74%	-	-
Horiz. %	595.65%	595.65%	595.65%	595.65%	78.26%	78.26%	100.00%	-
NAPS	3.30	4.24	4.15	4.10	4.06	4.12	4.24	-15.37%
YoY %	-22.17%	2.17%	1.22%	0.99%	-1.46%	-2.83%	-	-
Horiz. %	77.83%	100.00%	97.88%	96.70%	95.75%	97.17%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 248,952
RPS	682.93	661.41	660.45	736.84	955.58	1,099.66	1,217.82	-31.97%
YoY %	3.25%	0.15%	-10.37%	-22.89%	-13.10%	-9.70%	-	-
Horiz. %	56.08%	54.31%	54.23%	60.50%	78.47%	90.30%	100.00%	-
EPS	24.72	13.12	4.90	2.11	4.89	19.70	25.46	-1.94%
YoY %	88.41%	167.76%	132.23%	-56.85%	-75.18%	-22.62%	-	-
Horiz. %	97.09%	51.53%	19.25%	8.29%	19.21%	77.38%	100.00%	-
DPS	136.96	136.96	136.96	136.96	18.00	18.00	23.00	228.17%
YoY %	0.00%	0.00%	0.00%	660.89%	0.00%	-21.74%	-	-
Horiz. %	595.48%	595.48%	595.48%	595.48%	78.26%	78.26%	100.00%	-
NAPS	3.3015	4.2377	4.1462	4.0989	4.0585	4.1082	4.2303	-15.22%
YoY %	-22.09%	2.21%	1.15%	1.00%	-1.21%	-2.89%	-	-
Horiz. %	78.04%	100.17%	98.01%	96.89%	95.94%	97.11%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	31/03/06	-
Price	2.01	1.62	2.98	1.83	1.93	2.71	3.04	-
P/RPS	0.29	0.24	0.45	0.25	0.20	0.25	0.25	10.39%
YoY %	20.83%	-46.67%	80.00%	25.00%	-20.00%	0.00%	-	-
Horiz. %	116.00%	96.00%	180.00%	100.00%	80.00%	100.00%	100.00%	-
P/EPS	8.13	12.34	60.72	86.56	39.49	13.72	11.91	-22.45%
YoY %	-34.12%	-79.68%	-29.85%	119.19%	187.83%	15.20%	-	-
Horiz. %	68.26%	103.61%	509.82%	726.78%	331.57%	115.20%	100.00%	-
EY	12.29	8.10	1.65	1.16	2.53	7.29	8.39	28.95%
YoY %	51.73%	390.91%	42.24%	-54.15%	-65.29%	-13.11%	-	-
Horiz. %	146.48%	96.54%	19.67%	13.83%	30.15%	86.89%	100.00%	-
DY	68.16	84.57	45.97	74.86	9.33	6.64	7.57	332.22%
YoY %	-19.40%	83.97%	-38.59%	702.36%	40.51%	-12.29%	-	-
Horiz. %	900.40%	1,117.17%	607.27%	988.90%	123.25%	87.71%	100.00%	-
P/NAPS	0.61	0.38	0.72	0.45	0.48	0.66	0.72	-10.45%
YoY %	60.53%	-47.22%	60.00%	-6.25%	-27.27%	-8.33%	-	-
Horiz. %	84.72%	52.78%	100.00%	62.50%	66.67%	91.67%	100.00%	-

	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	21/11/07	22/08/07	29/05/07	23/02/07	22/11/06	23/08/06	25/05/06	-
Price	2.08	1.43	3.06	3.06	1.91	2.22	3.20	-
P/RPS	0.30	0.22	0.46	0.42	0.20	0.20	0.26	10.00%
YoY %	36.36%	-52.17%	9.52%	110.00%	0.00%	-23.08%	-	-
Horiz. %	115.38%	84.62%	176.92%	161.54%	76.92%	76.92%	100.00%	-
P/EPS	8.42	10.89	62.35	144.75	39.08	11.24	12.54	-23.30%
YoY %	-22.68%	-82.53%	-56.93%	270.39%	247.69%	-10.37%	-	-
Horiz. %	67.15%	86.84%	497.21%	1,154.31%	311.64%	89.63%	100.00%	-
EY	11.88	9.18	1.60	0.69	2.56	8.90	7.97	30.45%
YoY %	29.41%	473.75%	131.88%	-73.05%	-71.24%	11.67%	-	-
Horiz. %	149.06%	115.18%	20.08%	8.66%	32.12%	111.67%	100.00%	-
DY	65.87	95.80	44.77	44.77	9.42	8.11	7.19	337.24%
YoY %	-31.24%	113.98%	0.00%	375.27%	16.15%	12.80%	-	-
Horiz. %	916.13%	1,332.41%	622.67%	622.67%	131.02%	112.80%	100.00%	-
P/NAPS	0.63	0.34	0.74	0.75	0.47	0.54	0.75	-10.96%
YoY %	85.29%	-54.05%	-1.33%	59.57%	-12.96%	-28.00%	-	-
Horiz. %	84.00%	45.33%	98.67%	100.00%	62.67%	72.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos