[EON] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -81.93%
YoY- -23.78%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 390,852 617,548 679,026 1,133,829 1,476,869 2,008,183 1,800,109 -21.67%
PBT 25,523 6,330 27,232 121,677 139,709 190,682 185,913 -27.21%
Tax -2,128 -2,156 -7,590 -74,248 -77,485 -84,702 -86,706 -44.73%
NP 23,395 4,174 19,642 47,429 62,224 105,980 99,207 -20.63%
-
NP to SH 23,395 4,174 19,642 47,429 62,224 105,980 99,207 -20.63%
-
Tax Rate 8.34% 34.06% 27.87% 61.02% 55.46% 44.42% 46.64% -
Total Cost 367,457 613,374 659,384 1,086,400 1,414,645 1,902,203 1,700,902 -21.73%
-
Net Worth 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 -10.96%
Dividend
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 -10.96%
NOSH 249,033 248,452 248,948 245,746 231,402 228,750 228,482 1.38%
Ratio Analysis
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.99% 0.68% 2.89% 4.18% 4.21% 5.28% 5.51% -
ROE 2.22% 0.40% 1.66% 2.05% 2.74% 4.18% 4.55% -
Per Share
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.95 248.56 272.76 461.38 638.23 877.89 787.86 -22.74%
EPS 9.40 1.68 7.89 19.30 26.89 46.33 43.42 -21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.24 4.24 4.76 9.40 9.80 11.079 9.55 -12.17%
Adjusted Per Share Value based on latest NOSH - 245,746
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 156.96 247.99 272.68 455.32 593.07 806.43 722.88 -21.67%
EPS 9.39 1.68 7.89 19.05 24.99 42.56 39.84 -20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2402 4.2303 4.7586 9.2764 9.1066 10.1772 8.7623 -10.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.62 3.04 5.10 10.10 7.90 0.00 0.00 -
P/RPS 1.03 1.22 1.87 2.19 1.24 0.00 0.00 -
P/EPS 17.24 180.95 64.64 52.33 29.38 0.00 0.00 -
EY 5.80 0.55 1.55 1.91 3.40 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.72 1.07 1.07 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/08/07 25/05/06 30/05/05 20/05/04 30/05/03 28/05/02 23/05/01 -
Price 1.43 3.20 3.68 9.00 8.90 0.00 0.00 -
P/RPS 0.91 1.29 1.35 1.95 1.39 0.00 0.00 -
P/EPS 15.22 190.48 46.64 46.63 33.10 0.00 0.00 -
EY 6.57 0.53 2.14 2.14 3.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.75 0.77 0.96 0.91 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