[EON] YoY Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -76.45%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 679,026 1,133,829 1,476,869 2,008,183 1,800,109 1,399,060 1,197,552 0.60%
PBT 27,232 121,677 139,709 190,682 185,913 176,354 39,074 0.38%
Tax -7,590 -74,248 -77,485 -84,702 -86,706 -75,242 17,328 -
NP 19,642 47,429 62,224 105,980 99,207 101,112 56,402 1.12%
-
NP to SH 19,642 47,429 62,224 105,980 99,207 101,112 56,402 1.12%
-
Tax Rate 27.87% 61.02% 55.46% 44.42% 46.64% 42.67% -44.35% -
Total Cost 659,384 1,086,400 1,414,645 1,902,203 1,700,902 1,297,948 1,141,150 0.58%
-
Net Worth 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 2,189,889 0 -100.00%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 2,189,889 0 -100.00%
NOSH 248,948 245,746 231,402 228,750 228,482 227,166 226,787 -0.09%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 2.89% 4.18% 4.21% 5.28% 5.51% 7.23% 4.71% -
ROE 1.66% 2.05% 2.74% 4.18% 4.55% 4.62% 0.00% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 272.76 461.38 638.23 877.89 787.86 615.87 528.05 0.70%
EPS 7.89 19.30 26.89 46.33 43.42 44.48 24.87 1.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.76 9.40 9.80 11.079 9.55 9.64 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 228,750
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 272.68 455.32 593.07 806.43 722.88 561.82 480.90 0.60%
EPS 7.89 19.05 24.99 42.56 39.84 40.60 22.65 1.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.7586 9.2764 9.1066 10.1772 8.7623 8.794 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/05 31/03/04 31/03/03 - - - - -
Price 5.10 10.10 7.90 0.00 0.00 0.00 0.00 -
P/RPS 1.87 2.19 1.24 0.00 0.00 0.00 0.00 -100.00%
P/EPS 64.64 52.33 29.38 0.00 0.00 0.00 0.00 -100.00%
EY 1.55 1.91 3.40 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.07 0.81 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 30/05/05 20/05/04 30/05/03 28/05/02 23/05/01 24/05/00 - -
Price 3.68 9.00 8.90 0.00 0.00 0.00 0.00 -
P/RPS 1.35 1.95 1.39 0.00 0.00 0.00 0.00 -100.00%
P/EPS 46.64 46.63 33.10 0.00 0.00 0.00 0.00 -100.00%
EY 2.14 2.14 3.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.96 0.91 0.00 0.00 0.00 0.00 -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
Post a Comment