[EON] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.3%
YoY- -28.64%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 473,344 388,451 682,693 1,152,877 1,272,275 2,051,280 1,775,118 -19.04%
PBT 15,730 3,496 17,781 110,341 141,042 245,042 179,382 -32.23%
Tax -807 -566 -511 -64,002 -76,108 -125,553 -84,353 -52.44%
NP 14,923 2,930 17,270 46,339 64,934 119,489 95,029 -25.61%
-
NP to SH 14,923 2,930 17,270 46,339 64,934 119,489 95,029 -25.61%
-
Tax Rate 5.13% 16.19% 2.87% 58.00% 53.96% 51.24% 47.02% -
Total Cost 458,421 385,521 665,423 1,106,538 1,207,341 1,931,791 1,680,089 -18.75%
-
Net Worth 822,135 1,023,016 1,017,785 2,334,333 2,342,071 2,686,243 2,277,292 -15.03%
Dividend
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 12,442 24,833 499,966 57,325 57,108 -
Div Payout % - - 72.05% 53.59% 769.96% 47.98% 60.10% -
Equity
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 822,135 1,023,016 1,017,785 2,334,333 2,342,071 2,686,243 2,277,292 -15.03%
NOSH 249,131 248,305 248,847 248,333 231,658 229,301 228,435 1.39%
Ratio Analysis
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 3.15% 0.75% 2.53% 4.02% 5.10% 5.83% 5.35% -
ROE 1.82% 0.29% 1.70% 1.99% 2.77% 4.45% 4.17% -
Per Share
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 190.00 156.44 274.34 464.25 549.20 894.58 777.08 -20.16%
EPS 5.99 1.18 6.94 18.66 28.03 52.11 41.60 -26.64%
DPS 0.00 0.00 5.00 10.00 215.82 25.00 25.00 -
NAPS 3.30 4.12 4.09 9.40 10.11 11.7149 9.9691 -16.20%
Adjusted Per Share Value based on latest NOSH - 248,333
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 190.08 155.99 274.15 462.96 510.91 823.74 712.84 -19.04%
EPS 5.99 1.18 6.94 18.61 26.08 47.98 38.16 -25.62%
DPS 0.00 0.00 5.00 9.97 200.77 23.02 22.93 -
NAPS 3.3015 4.1082 4.0872 9.3741 9.4051 10.7872 9.145 -15.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.01 2.71 3.88 9.45 8.95 0.00 0.00 -
P/RPS 1.06 1.73 1.41 2.04 1.63 0.00 0.00 -
P/EPS 33.56 229.66 55.91 50.64 31.93 0.00 0.00 -
EY 2.98 0.44 1.79 1.97 3.13 0.00 0.00 -
DY 0.00 0.00 1.29 1.06 24.11 0.00 0.00 -
P/NAPS 0.61 0.66 0.95 1.01 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/11/07 23/08/06 24/08/05 27/08/04 27/08/03 28/08/02 22/08/01 -
Price 2.08 2.22 3.78 3.04 9.25 0.00 0.00 -
P/RPS 1.09 1.42 1.38 0.65 1.68 0.00 0.00 -
P/EPS 34.72 188.14 54.47 16.29 33.00 0.00 0.00 -
EY 2.88 0.53 1.84 6.14 3.03 0.00 0.00 -
DY 0.00 0.00 1.32 3.29 23.33 0.00 0.00 -
P/NAPS 0.63 0.54 0.92 0.32 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