[EON] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.12%
YoY- -56.09%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 1,917,473 1,400,100 1,425,759 2,140,280 3,104,648 3,962,850 5,875,762 -16.38%
PBT 51,242 54,506 -4,279 74,943 284,628 452,461 644,101 -33.27%
Tax -8,555 -6,633 -2,582 -15,100 -148,334 -247,235 -298,317 -43.31%
NP 42,687 47,873 -6,861 59,843 136,294 205,226 345,784 -28.41%
-
NP to SH 42,687 47,873 -6,861 59,843 136,294 205,226 345,784 -28.41%
-
Tax Rate 16.70% 12.17% - 20.15% 52.12% 54.64% 46.32% -
Total Cost 1,874,786 1,352,227 1,432,620 2,080,437 2,968,354 3,757,624 5,529,978 -15.87%
-
Net Worth 650,017 831,743 1,009,263 1,031,002 1,146,305 2,114,125 2,521,073 -19.47%
Dividend
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div 2,490 - - 12,451 24,758 501,947 1,031,348 -61.82%
Div Payout % 5.83% - - 20.81% 18.17% 244.58% 298.26% -
Equity
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 650,017 831,743 1,009,263 1,031,002 1,146,305 2,114,125 2,521,073 -19.47%
NOSH 249,049 249,024 248,586 249,034 247,582 232,577 229,188 1.33%
Ratio Analysis
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 2.23% 3.42% -0.48% 2.80% 4.39% 5.18% 5.88% -
ROE 6.57% 5.76% -0.68% 5.80% 11.89% 9.71% 13.72% -
Per Share
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 769.92 562.23 573.55 859.43 1,253.99 1,703.89 2,563.73 -17.48%
EPS 17.14 19.23 -2.76 24.03 55.05 88.24 150.87 -29.36%
DPS 1.00 0.00 0.00 5.00 10.00 215.82 450.00 -62.32%
NAPS 2.61 3.34 4.06 4.14 4.63 9.09 11.00 -20.53%
Adjusted Per Share Value based on latest NOSH - 248,979
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 770.01 562.24 572.55 859.48 1,246.74 1,591.37 2,359.55 -16.38%
EPS 17.14 19.22 -2.76 24.03 54.73 82.41 138.86 -28.41%
DPS 1.00 0.00 0.00 5.00 9.94 201.57 414.16 -61.82%
NAPS 2.6103 3.3401 4.0529 4.1402 4.6033 8.4898 10.124 -19.47%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/03/08 31/12/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 1.80 2.08 1.93 3.52 3.10 8.20 0.00 -
P/RPS 0.23 0.37 0.34 0.41 0.25 0.48 0.00 -
P/EPS 10.50 10.82 -69.93 14.65 5.63 9.29 0.00 -
EY 9.52 9.24 -1.43 6.83 17.76 10.76 0.00 -
DY 0.56 0.00 0.00 1.42 3.23 26.32 0.00 -
P/NAPS 0.69 0.62 0.48 0.85 0.67 0.90 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 24/03/08 25/02/08 22/11/06 29/11/05 29/11/04 20/11/03 25/11/02 -
Price 1.80 1.98 1.91 3.36 3.40 7.80 0.00 -
P/RPS 0.23 0.35 0.33 0.39 0.27 0.46 0.00 -
P/EPS 10.50 10.30 -69.20 13.98 6.18 8.84 0.00 -
EY 9.52 9.71 -1.45 7.15 16.19 11.31 0.00 -
DY 0.56 0.00 0.00 1.49 2.94 27.67 0.00 -
P/NAPS 0.69 0.59 0.47 0.81 0.73 0.86 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