[EON] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 104.36%
YoY- -43.6%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 1,005,999 1,361,719 2,286,706 2,749,144 4,059,463 3,575,227 3,030,636 -16.78%
PBT 9,826 45,013 232,018 280,751 435,724 365,295 354,457 -44.97%
Tax -2,722 -8,101 -138,250 -153,593 -210,255 -171,059 -150,931 -48.77%
NP 7,104 36,912 93,768 127,158 225,469 194,236 203,526 -42.81%
-
NP to SH 7,104 36,912 93,768 127,158 225,469 194,236 203,526 -42.81%
-
Tax Rate 27.70% 18.00% 59.59% 54.71% 48.25% 46.83% 42.58% -
Total Cost 998,895 1,324,807 2,192,938 2,621,986 3,833,994 3,380,991 2,827,110 -15.91%
-
Net Worth 1,026,964 1,018,691 2,321,968 2,340,800 2,683,204 2,277,532 2,023,400 -10.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 12,453 24,701 499,694 57,260 57,114 56,908 -
Div Payout % - 33.74% 26.34% 392.97% 25.40% 29.40% 27.96% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,026,964 1,018,691 2,321,968 2,340,800 2,683,204 2,277,532 2,023,400 -10.68%
NOSH 249,263 249,068 247,017 231,533 229,042 228,459 227,632 1.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.71% 2.71% 4.10% 4.63% 5.55% 5.43% 6.72% -
ROE 0.69% 3.62% 4.04% 5.43% 8.40% 8.53% 10.06% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 403.59 546.72 925.72 1,187.37 1,772.37 1,564.93 1,331.37 -18.03%
EPS 2.85 14.82 37.96 54.92 98.44 85.02 89.41 -43.67%
DPS 0.00 5.00 10.00 215.82 25.00 25.00 25.00 -
NAPS 4.12 4.09 9.40 10.11 11.7149 9.9691 8.8889 -12.02%
Adjusted Per Share Value based on latest NOSH - 231,658
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 403.98 546.83 918.28 1,103.98 1,630.17 1,435.72 1,217.02 -16.78%
EPS 2.85 14.82 37.65 51.06 90.54 78.00 81.73 -42.82%
DPS 0.00 5.00 9.92 200.66 22.99 22.94 22.85 -
NAPS 4.124 4.0908 9.3244 9.40 10.775 9.146 8.1254 -10.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 2.71 3.88 9.45 8.95 0.00 0.00 0.00 -
P/RPS 0.67 0.71 1.02 0.75 0.00 0.00 0.00 -
P/EPS 95.09 26.18 24.89 16.30 0.00 0.00 0.00 -
EY 1.05 3.82 4.02 6.14 0.00 0.00 0.00 -
DY 0.00 1.29 1.06 24.11 0.00 0.00 0.00 -
P/NAPS 0.66 0.95 1.01 0.89 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 27/08/04 27/08/03 28/08/02 22/08/01 23/08/00 -
Price 2.22 3.78 3.04 9.25 0.00 0.00 0.00 -
P/RPS 0.55 0.69 0.33 0.78 0.00 0.00 0.00 -
P/EPS 77.89 25.51 8.01 16.84 0.00 0.00 0.00 -
EY 1.28 3.92 12.49 5.94 0.00 0.00 0.00 -
DY 0.00 1.32 3.29 23.33 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.32 0.91 0.00 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