[EON] YoY TTM 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- -5.64%
YoY- -44.37%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,647,057 3,032,625 3,446,370 4,644,011 6,896,390 7,756,405 6,762,594 -20.22%
PBT 32,738 80,931 206,083 561,649 855,577 825,111 784,817 -39.83%
Tax -63 -17,529 -85,843 -314,008 -410,423 -368,380 -305,412 -74.26%
NP 32,675 63,402 120,240 247,641 445,154 456,731 479,405 -34.92%
-
NP to SH 32,675 63,402 120,240 247,641 445,154 456,731 479,405 -34.92%
-
Tax Rate 0.19% 21.66% 41.65% 55.91% 47.97% 44.65% 38.92% -
Total Cost 1,614,382 2,969,223 3,326,130 4,396,370 6,451,236 7,299,674 6,283,189 -19.53%
-
Net Worth 1,055,263 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 341,065 57,270 278,923 553,638 1,124,899 148,539 148,296 14.24%
Div Payout % 1,043.81% 90.33% 231.97% 223.57% 252.70% 32.52% 30.93% -
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 1,055,263 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 -10.96%
NOSH 248,882 248,452 248,948 245,746 231,402 228,750 228,482 1.37%
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 1.98% 2.09% 3.49% 5.33% 6.45% 5.89% 7.09% -
ROE 3.10% 6.02% 10.15% 10.72% 19.63% 18.02% 21.97% -
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 661.78 1,220.61 1,384.37 1,889.76 2,980.26 3,390.77 2,959.79 -21.30%
EPS 13.13 25.52 48.30 100.77 192.37 199.66 209.82 -35.80%
DPS 137.00 23.00 112.00 225.29 490.00 65.00 65.00 12.66%
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 661.41 1,217.82 1,383.97 1,864.91 2,769.41 3,114.76 2,715.68 -20.22%
EPS 13.12 25.46 48.29 99.45 178.76 183.41 192.52 -34.92%
DPS 136.96 23.00 112.01 222.33 451.73 59.65 59.55 14.24%
NAPS 4.2377 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 0.24 0.25 0.37 0.53 0.27 0.00 0.00 -
P/EPS 12.34 11.91 10.56 10.02 4.11 0.00 0.00 -
EY 8.10 8.39 9.47 9.98 24.35 0.00 0.00 -
DY 84.57 7.57 21.96 22.31 62.03 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 0.22 0.26 0.27 0.48 0.30 0.00 0.00 -
P/EPS 10.89 12.54 7.62 8.93 4.63 0.00 0.00 -
EY 9.18 7.97 13.12 11.20 21.61 0.00 0.00 -
DY 95.80 7.19 30.43 25.03 55.06 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