[EON] YoY Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

25-May-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

31-Mar-2006 [#1]

Profit Trend

QoQ- -94.71%

YoY- -78.75%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Cumulative Result
Revenue	627,770	662,306	390,852	617,548	679,026	1,133,829	1,476,869	-12.78%
YoY %	-5.21%	69.45%	-36.71%	-9.05%	-40.11%	-23.23%	-	-
Horiz. %	42.51%	44.85%	26.46%	41.81%	45.98%	76.77%	100.00%	-
PBT	12,806	18,174	25,523	6,330	27,232	121,677	139,709	-31.75%
YoY %	-29.54%	-28.79%	303.21%	-76.76%	-77.62%	-12.91%	-	-
Horiz. %	9.17%	13.01%	18.27%	4.53%	19.49%	87.09%	100.00%	-
Tax	-2,623	-2,751	-2,128	-2,156	-7,590	-74,248	-77,485	-41.80%
YoY %	4.65%	-29.28%	1.30%	71.59%	89.78%	4.18%	-	-
Horiz. %	3.39%	3.55%	2.75%	2.78%	9.80%	95.82%	100.00%	-
NP	10,183	15,423	23,395	4,174	19,642	47,429	62,224	-25.12%
YoY %	-33.98%	-34.08%	460.49%	-78.75%	-58.59%	-23.78%	-	-
Horiz. %	16.37%	24.79%	37.60%	6.71%	31.57%	76.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,183	15,423	23,395	4,174	19,642	47,429	62,224	-25.12%
YoY %	-33.98%	-34.08%	460.49%	-78.75%	-58.59%	-23.78%	-	-
Horiz. %	16.37%	24.79%	37.60%	6.71%	31.57%	76.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	15.14%	8.34%	34.06%	27.87%	61.02%	55.46%	-
YoY %	35.27%	81.53%	-75.51%	22.21%	-54.33%	10.03%	-	-
Horiz. %	36.93%	27.30%	15.04%	61.41%	50.25%	110.03%	100.00%	-
Total Cost	617,587	646,883	367,457	613,374	659,384	1,086,400	1,414,645	-12.41%
YoY %	-4.53%	76.04%	-40.09%	-6.98%	-39.31%	-23.20%	-	-
Horiz. %	43.66%	45.73%	25.98%	43.36%	46.61%	76.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	627,412	647,815	1,055,900	1,053,438	1,184,992	2,310,013	2,267,739	-18.57%
YoY %	-3.15%	-38.65%	0.23%	-11.10%	-48.70%	1.86%	-	-
Horiz. %	27.67%	28.57%	46.56%	46.45%	52.25%	101.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Dividend
Div	-	2,491	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-
Div Payout %	-	16.16%	-	-	-	-	-	-
YoY %	-	0.00%	-	-	-	-	-	-
Horiz. %	-	100.00%	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Equity
Net Worth	627,412	647,815	1,055,900	1,053,438	1,184,992	2,310,013	2,267,739	-18.57%
YoY %	-3.15%	-38.65%	0.23%	-11.10%	-48.70%	1.86%	-	-
Horiz. %	27.67%	28.57%	46.56%	46.45%	52.25%	101.86%	100.00%	-
NOSH	248,973	249,159	249,033	248,452	248,948	245,746	231,402	1.17%
YoY %	-0.07%	0.05%	0.23%	-0.20%	1.30%	6.20%	-	-
Horiz. %	107.59%	107.67%	107.62%	107.37%	107.58%	106.20%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Ratio Analysis
NP Margin	1.62%	2.33%	5.99%	0.68%	2.89%	4.18%	4.21%	-
YoY %	-30.47%	-61.10%	780.88%	-76.47%	-30.86%	-0.71%	-	-
Horiz. %	38.48%	55.34%	142.28%	16.15%	68.65%	99.29%	100.00%	-
ROE	1.62%	2.38%	2.22%	0.40%	1.66%	2.05%	2.74%	-
YoY %	-31.93%	7.21%	455.00%	-75.90%	-19.02%	-25.18%	-	-
Horiz. %	59.12%	86.86%	81.02%	14.60%	60.58%	74.82%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Per Share
RPS	252.14	265.82	156.95	248.56	272.76	461.38	638.23	-13.79%
YoY %	-5.15%	69.37%	-36.86%	-8.87%	-40.88%	-27.71%	-	-
Horiz. %	39.51%	41.65%	24.59%	38.95%	42.74%	72.29%	100.00%	-
EPS	4.09	6.19	9.40	1.68	7.89	19.30	26.89	-25.99%
YoY %	-33.93%	-34.15%	459.52%	-78.71%	-59.12%	-28.23%	-	-
Horiz. %	15.21%	23.02%	34.96%	6.25%	29.34%	71.77%	100.00%	-
DPS	0.00	1.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	2.52	2.60	4.24	4.24	4.76	9.40	9.80	-19.51%
YoY %	-3.08%	-38.68%	0.00%	-10.92%	-49.36%	-4.08%	-	-
Horiz. %	25.71%	26.53%	43.27%	43.27%	48.57%	95.92%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Adjusted Per Share Value based on latest NOSH - 248,452
RPS	252.10	265.96	156.96	247.99	272.68	455.32	593.07	-12.78%
YoY %	-5.21%	69.44%	-36.71%	-9.05%	-40.11%	-23.23%	-	-
Horiz. %	42.51%	44.84%	26.47%	41.81%	45.98%	76.77%	100.00%	-
EPS	4.09	6.19	9.39	1.68	7.89	19.05	24.99	-25.12%
YoY %	-33.93%	-34.08%	458.93%	-78.71%	-58.58%	-23.77%	-	-
Horiz. %	16.37%	24.77%	37.58%	6.72%	31.57%	76.23%	100.00%	-
DPS	0.00	1.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
NAPS	2.5195	2.6015	4.2402	4.2303	4.7586	9.2764	9.1066	-18.57%
YoY %	-3.15%	-38.65%	0.23%	-11.10%	-48.70%	1.86%	-	-
Horiz. %	27.67%	28.57%	46.56%	46.45%	52.25%	101.86%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	29/06/07	31/03/06	31/03/05	31/03/04	31/03/03	-
Price	1.80	1.80	1.62	3.04	5.10	10.10	7.90	-
P/RPS	0.71	0.68	1.03	1.22	1.87	2.19	1.24	-8.52%
YoY %	4.41%	-33.98%	-15.57%	-34.76%	-14.61%	76.61%	-	-
Horiz. %	57.26%	54.84%	83.06%	98.39%	150.81%	176.61%	100.00%	-
P/EPS	44.01	29.08	17.24	180.95	64.64	52.33	29.38	6.67%
YoY %	51.34%	68.68%	-90.47%	179.94%	23.52%	78.11%	-	-
Horiz. %	149.80%	98.98%	58.68%	615.90%	220.01%	178.11%	100.00%	-
EY	2.27	3.44	5.80	0.55	1.55	1.91	3.40	-6.25%
YoY %	-34.01%	-40.69%	954.55%	-64.52%	-18.85%	-43.82%	-	-
Horiz. %	66.76%	101.18%	170.59%	16.18%	45.59%	56.18%	100.00%	-
DY	0.00	0.56	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.71	0.69	0.38	0.72	1.07	1.07	0.81	-2.08%
YoY %	2.90%	81.58%	-47.22%	-32.71%	0.00%	32.10%	-	-
Horiz. %	87.65%	85.19%	46.91%	88.89%	132.10%	132.10%	100.00%	-

	30/06/09	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	24/03/08	22/08/07	25/05/06	30/05/05	20/05/04	30/05/03	-
Price	1.80	1.80	1.43	3.20	3.68	9.00	8.90	-
P/RPS	0.71	0.68	0.91	1.29	1.35	1.95	1.39	-10.18%
YoY %	4.41%	-25.27%	-29.46%	-4.44%	-30.77%	40.29%	-	-
Horiz. %	51.08%	48.92%	65.47%	92.81%	97.12%	140.29%	100.00%	-
P/EPS	44.01	29.08	15.22	190.48	46.64	46.63	33.10	4.65%
YoY %	51.34%	91.06%	-92.01%	308.40%	0.02%	40.88%	-	-
Horiz. %	132.96%	87.85%	45.98%	575.47%	140.91%	140.88%	100.00%	-
EY	2.27	3.44	6.57	0.53	2.14	2.14	3.02	-4.46%
YoY %	-34.01%	-47.64%	1,139.62%	-75.23%	0.00%	-29.14%	-	-
Horiz. %	75.17%	113.91%	217.55%	17.55%	70.86%	70.86%	100.00%	-
DY	0.00	0.56	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	-	-	-	-	-	-
P/NAPS	0.71	0.69	0.34	0.75	0.77	0.96	0.91	-3.89%
YoY %	2.90%	102.94%	-54.67%	-2.60%	-19.79%	5.49%	-	-
Horiz. %	78.02%	75.82%	37.36%	82.42%	84.62%	105.49%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos