[EON] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3.1%
YoY- -33.59%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,866,800 1,901,012 2,853,706 4,139,530 5,283,800 7,834,349 7,494,496 -19.92%
PBT 72,674 -5,705 99,924 379,504 603,281 858,801 820,684 -32.12%
Tax -8,844 -3,442 -20,133 -197,778 -329,646 -397,756 -366,421 -44.86%
NP 63,830 -9,148 79,790 181,725 273,634 461,045 454,262 -26.92%
-
NP to SH 63,830 -9,148 79,790 181,725 273,634 461,045 454,262 -26.92%
-
Tax Rate 12.17% - 20.15% 52.11% 54.64% 46.32% 44.65% -
Total Cost 1,802,969 1,910,160 2,773,916 3,957,805 5,010,165 7,373,304 7,040,233 -19.57%
-
Net Worth 831,743 1,009,263 1,031,002 1,146,305 2,114,125 2,521,073 2,387,529 -15.51%
Dividend
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - 16,602 33,010 669,263 1,375,130 76,157 -
Div Payout % - - 20.81% 18.17% 244.58% 298.26% 16.77% -
Equity
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 831,743 1,009,263 1,031,002 1,146,305 2,114,125 2,521,073 2,387,529 -15.51%
NOSH 249,024 248,586 249,034 247,582 232,577 229,188 228,471 1.38%
Ratio Analysis
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.42% -0.48% 2.80% 4.39% 5.18% 5.88% 6.06% -
ROE 7.67% -0.91% 7.74% 15.85% 12.94% 18.29% 19.03% -
Per Share
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 749.64 764.73 1,145.91 1,671.98 2,271.85 3,418.30 3,280.27 -21.02%
EPS 25.64 -3.68 32.04 73.40 117.65 201.16 198.83 -27.92%
DPS 0.00 0.00 6.67 13.33 287.76 600.00 33.33 -
NAPS 3.34 4.06 4.14 4.63 9.09 11.00 10.45 -16.66%
Adjusted Per Share Value based on latest NOSH - 248,690
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 749.66 763.40 1,145.97 1,662.32 2,121.83 3,146.06 3,009.59 -19.92%
EPS 25.63 -3.67 32.04 72.98 109.88 185.14 182.42 -26.93%
DPS 0.00 0.00 6.67 13.26 268.76 552.22 30.58 -
NAPS 3.3401 4.0529 4.1402 4.6033 8.4898 10.124 9.5877 -15.51%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.08 1.93 3.52 3.10 8.20 0.00 0.00 -
P/RPS 0.28 0.25 0.31 0.19 0.36 0.00 0.00 -
P/EPS 8.11 -52.45 10.99 4.22 6.97 0.00 0.00 -
EY 12.32 -1.91 9.10 23.68 14.35 0.00 0.00 -
DY 0.00 0.00 1.89 4.30 35.09 0.00 0.00 -
P/NAPS 0.62 0.48 0.85 0.67 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/02/08 22/11/06 29/11/05 29/11/04 20/11/03 25/11/02 21/11/01 -
Price 1.98 1.91 3.36 3.40 7.80 0.00 0.00 -
P/RPS 0.26 0.25 0.29 0.20 0.34 0.00 0.00 -
P/EPS 7.72 -51.90 10.49 4.63 6.63 0.00 0.00 -
EY 12.95 -1.93 9.54 21.59 15.08 0.00 0.00 -
DY 0.00 0.00 1.98 3.92 36.89 0.00 0.00 -
P/NAPS 0.59 0.47 0.81 0.73 0.86 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