[EON] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -7.56%
YoY- -23.45%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,379,582 2,936,805 4,128,849 5,514,792 7,803,221 7,259,926 6,197,778 -14.74%
PBT 22,611 90,843 411,848 714,910 848,930 803,538 778,587 -44.54%
Tax -10,445 -19,267 -218,344 -366,558 -393,885 -324,961 -288,104 -42.45%
NP 12,166 71,576 193,504 348,352 455,045 478,577 490,483 -45.98%
-
NP to SH 12,166 71,576 193,504 348,352 455,045 478,577 490,483 -45.98%
-
Tax Rate 46.19% 21.21% 53.02% 51.27% 46.40% 40.44% 37.00% -
Total Cost 2,367,416 2,865,229 3,935,345 5,166,440 7,348,176 6,781,349 5,707,295 -13.63%
-
Net Worth 1,010,657 1,030,774 1,151,434 2,132,966 2,524,822 2,387,702 2,121,439 -11.62%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 44,828 266,532 78,505 592,040 1,124,256 148,495 147,641 -18.00%
Div Payout % 368.47% 372.38% 40.57% 169.95% 247.06% 31.03% 30.10% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,010,657 1,030,774 1,151,434 2,132,966 2,524,822 2,387,702 2,121,439 -11.62%
NOSH 248,930 248,979 248,690 234,649 229,529 228,488 227,920 1.47%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.51% 2.44% 4.69% 6.32% 5.83% 6.59% 7.91% -
ROE 1.20% 6.94% 16.81% 16.33% 18.02% 20.04% 23.12% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 955.92 1,179.54 1,660.24 2,350.22 3,399.66 3,177.37 2,719.27 -15.98%
EPS 4.89 28.75 77.81 148.46 198.25 209.45 215.20 -46.76%
DPS 18.00 107.00 32.00 255.82 490.00 65.00 65.00 -19.25%
NAPS 4.06 4.14 4.63 9.09 11.00 10.45 9.3078 -12.90%
Adjusted Per Share Value based on latest NOSH - 234,649
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 955.58 1,179.34 1,658.03 2,214.59 3,133.56 2,915.39 2,488.86 -14.74%
EPS 4.89 28.74 77.71 139.89 182.73 192.18 196.96 -45.97%
DPS 18.00 107.03 31.53 237.75 451.47 59.63 59.29 -18.01%
NAPS 4.0585 4.1393 4.6239 8.5654 10.139 9.5884 8.5191 -11.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.93 3.52 3.10 8.20 0.00 0.00 0.00 -
P/RPS 0.20 0.30 0.19 0.35 0.00 0.00 0.00 -
P/EPS 39.49 12.24 3.98 5.52 0.00 0.00 0.00 -
EY 2.53 8.17 25.10 18.10 0.00 0.00 0.00 -
DY 9.33 30.40 10.32 31.20 0.00 0.00 0.00 -
P/NAPS 0.48 0.85 0.67 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 29/11/04 20/11/03 25/11/02 21/11/01 13/11/00 -
Price 1.91 3.36 3.40 7.80 0.00 0.00 0.00 -
P/RPS 0.20 0.28 0.20 0.33 0.00 0.00 0.00 -
P/EPS 39.08 11.69 4.37 5.25 0.00 0.00 0.00 -
EY 2.56 8.56 22.89 19.03 0.00 0.00 0.00 -
DY 9.42 31.85 9.41 32.80 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.73 0.86 0.00 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