[EON] YoY Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -86.73%
YoY- -58.59%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 662,306 390,852 617,548 679,026 1,133,829 1,476,869 2,008,183 -16.25%
PBT 18,174 25,523 6,330 27,232 121,677 139,709 190,682 -31.32%
Tax -2,751 -2,128 -2,156 -7,590 -74,248 -77,485 -84,702 -42.18%
NP 15,423 23,395 4,174 19,642 47,429 62,224 105,980 -26.51%
-
NP to SH 15,423 23,395 4,174 19,642 47,429 62,224 105,980 -26.51%
-
Tax Rate 15.14% 8.34% 34.06% 27.87% 61.02% 55.46% 44.42% -
Total Cost 646,883 367,457 613,374 659,384 1,086,400 1,414,645 1,902,203 -15.83%
-
Net Worth 647,815 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 -19.59%
Dividend
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 2,491 - - - - - - -
Div Payout % 16.16% - - - - - - -
Equity
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 647,815 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 -19.59%
NOSH 249,159 249,033 248,452 248,948 245,746 231,402 228,750 1.37%
Ratio Analysis
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.33% 5.99% 0.68% 2.89% 4.18% 4.21% 5.28% -
ROE 2.38% 2.22% 0.40% 1.66% 2.05% 2.74% 4.18% -
Per Share
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 265.82 156.95 248.56 272.76 461.38 638.23 877.89 -17.38%
EPS 6.19 9.40 1.68 7.89 19.30 26.89 46.33 -27.51%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 4.24 4.24 4.76 9.40 9.80 11.079 -20.68%
Adjusted Per Share Value based on latest NOSH - 248,948
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 265.96 156.96 247.99 272.68 455.32 593.07 806.43 -16.25%
EPS 6.19 9.39 1.68 7.89 19.05 24.99 42.56 -26.52%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6015 4.2402 4.2303 4.7586 9.2764 9.1066 10.1772 -19.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/03/08 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.80 1.62 3.04 5.10 10.10 7.90 0.00 -
P/RPS 0.68 1.03 1.22 1.87 2.19 1.24 0.00 -
P/EPS 29.08 17.24 180.95 64.64 52.33 29.38 0.00 -
EY 3.44 5.80 0.55 1.55 1.91 3.40 0.00 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.72 1.07 1.07 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/03/08 22/08/07 25/05/06 30/05/05 20/05/04 30/05/03 28/05/02 -
Price 1.80 1.43 3.20 3.68 9.00 8.90 0.00 -
P/RPS 0.68 0.91 1.29 1.35 1.95 1.39 0.00 -
P/EPS 29.08 15.22 190.48 46.64 46.63 33.10 0.00 -
EY 3.44 6.57 0.53 2.14 2.14 3.02 0.00 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.34 0.75 0.77 0.96 0.91 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