[EON] YoY TTM 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- -18.77%

YoY- -51.45%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
TTM Result
Revenue	2,166,457	1,647,057	3,032,625	3,446,370	4,644,011	6,896,390	7,756,405	-18.44%
YoY %	31.54%	-45.69%	-12.01%	-25.79%	-32.66%	-11.09%	-	-
Horiz. %	27.93%	21.23%	39.10%	44.43%	59.87%	88.91%	100.00%	-
PBT	96,201	32,738	80,931	206,083	561,649	855,577	825,111	-29.07%
YoY %	193.85%	-59.55%	-60.73%	-63.31%	-34.35%	3.69%	-	-
Horiz. %	11.66%	3.97%	9.81%	24.98%	68.07%	103.69%	100.00%	-
Tax	-9,930	-63	-17,529	-85,843	-314,008	-410,423	-368,380	-43.88%
YoY %	-15,661.90%	99.64%	79.58%	72.66%	23.49%	-11.41%	-	-
Horiz. %	2.70%	0.02%	4.76%	23.30%	85.24%	111.41%	100.00%	-
NP	86,271	32,675	63,402	120,240	247,641	445,154	456,731	-23.39%
YoY %	164.03%	-48.46%	-47.27%	-51.45%	-44.37%	-2.53%	-	-
Horiz. %	18.89%	7.15%	13.88%	26.33%	54.22%	97.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	86,271	32,675	63,402	120,240	247,641	445,154	456,731	-23.39%
YoY %	164.03%	-48.46%	-47.27%	-51.45%	-44.37%	-2.53%	-	-
Horiz. %	18.89%	7.15%	13.88%	26.33%	54.22%	97.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.32%	0.19%	21.66%	41.65%	55.91%	47.97%	44.65%	-
YoY %	5,331.58%	-99.12%	-48.00%	-25.51%	16.55%	7.44%	-	-
Horiz. %	23.11%	0.43%	48.51%	93.28%	125.22%	107.44%	100.00%	-
Total Cost	2,080,186	1,614,382	2,969,223	3,326,130	4,396,370	6,451,236	7,299,674	-18.18%
YoY %	28.85%	-45.63%	-10.73%	-24.34%	-31.85%	-11.62%	-	-
Horiz. %	28.50%	22.12%	40.68%	45.57%	60.23%	88.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	647,815	1,055,263	1,053,438	1,184,992	2,310,013	2,267,739	2,534,324	-19.59%
YoY %	-38.61%	0.17%	-11.10%	-48.70%	1.86%	-10.52%	-	-
Horiz. %	25.56%	41.64%	41.57%	46.76%	91.15%	89.48%	100.00%	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Dividend
Div	36,111	341,065	57,270	278,923	553,638	1,124,899	148,539	-20.23%
YoY %	-89.41%	495.54%	-79.47%	-49.62%	-50.78%	657.31%	-	-
Horiz. %	24.31%	229.61%	38.56%	187.78%	372.72%	757.31%	100.00%	-
Div Payout %	41.86%	1,043.81%	90.33%	231.97%	223.57%	252.70%	32.52%	-
YoY %	-95.99%	1,055.55%	-61.06%	3.76%	-11.53%	677.06%	-	-
Horiz. %	128.72%	3,209.75%	277.77%	713.31%	687.48%	777.06%	100.00%	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Equity
Net Worth	647,815	1,055,263	1,053,438	1,184,992	2,310,013	2,267,739	2,534,324	-19.59%
YoY %	-38.61%	0.17%	-11.10%	-48.70%	1.86%	-10.52%	-	-
Horiz. %	25.56%	41.64%	41.57%	46.76%	91.15%	89.48%	100.00%	-
NOSH	249,159	248,882	248,452	248,948	245,746	231,402	228,750	1.37%
YoY %	0.11%	0.17%	-0.20%	1.30%	6.20%	1.16%	-	-
Horiz. %	108.92%	108.80%	108.61%	108.83%	107.43%	101.16%	100.00%	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Ratio Analysis
NP Margin	3.98%	1.98%	2.09%	3.49%	5.33%	6.45%	5.89%	-
YoY %	101.01%	-5.26%	-40.11%	-34.52%	-17.36%	9.51%	-	-
Horiz. %	67.57%	33.62%	35.48%	59.25%	90.49%	109.51%	100.00%	-
ROE	13.32%	3.10%	6.02%	10.15%	10.72%	19.63%	18.02%	-
YoY %	329.68%	-48.50%	-40.69%	-5.32%	-45.39%	8.93%	-	-
Horiz. %	73.92%	17.20%	33.41%	56.33%	59.49%	108.93%	100.00%	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Per Share
RPS	869.50	661.78	1,220.61	1,384.37	1,889.76	2,980.26	3,390.77	-19.55%
YoY %	31.39%	-45.78%	-11.83%	-26.74%	-36.59%	-12.11%	-	-
Horiz. %	25.64%	19.52%	36.00%	40.83%	55.73%	87.89%	100.00%	-
EPS	34.62	13.13	25.52	48.30	100.77	192.37	199.66	-24.43%
YoY %	163.67%	-48.55%	-47.16%	-52.07%	-47.62%	-3.65%	-	-
Horiz. %	17.34%	6.58%	12.78%	24.19%	50.47%	96.35%	100.00%	-
DPS	14.50	137.00	23.00	112.00	225.29	490.00	65.00	-21.32%
YoY %	-89.42%	495.65%	-79.46%	-50.29%	-54.02%	653.85%	-	-
Horiz. %	22.31%	210.77%	35.38%	172.31%	346.60%	753.85%	100.00%	-
NAPS	2.60	4.24	4.24	4.76	9.40	9.80	11.079	-20.68%
YoY %	-38.68%	0.00%	-10.92%	-49.36%	-4.08%	-11.54%	-	-
Horiz. %	23.47%	38.27%	38.27%	42.96%	84.85%	88.46%	100.00%	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 248,948
RPS	869.99	661.41	1,217.82	1,383.97	1,864.91	2,769.41	3,114.76	-18.44%
YoY %	31.54%	-45.69%	-12.01%	-25.79%	-32.66%	-11.09%	-	-
Horiz. %	27.93%	21.23%	39.10%	44.43%	59.87%	88.91%	100.00%	-
EPS	34.64	13.12	25.46	48.29	99.45	178.76	183.41	-23.39%
YoY %	164.02%	-48.47%	-47.28%	-51.44%	-44.37%	-2.54%	-	-
Horiz. %	18.89%	7.15%	13.88%	26.33%	54.22%	97.46%	100.00%	-
DPS	14.50	136.96	23.00	112.01	222.33	451.73	59.65	-20.23%
YoY %	-89.41%	495.48%	-79.47%	-49.62%	-50.78%	657.30%	-	-
Horiz. %	24.31%	229.61%	38.56%	187.78%	372.72%	757.30%	100.00%	-
NAPS	2.6015	4.2377	4.2303	4.7586	9.2764	9.1066	10.1772	-19.59%
YoY %	-38.61%	0.17%	-11.10%	-48.70%	1.86%	-10.52%	-	-
Horiz. %	25.56%	41.64%	41.57%	46.76%	91.15%	89.48%	100.00%	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
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	0.21	0.24	0.25	0.37	0.53	0.27	0.00	-
YoY %	-12.50%	-4.00%	-32.43%	-30.19%	96.30%	0.00%	-	-
Horiz. %	77.78%	88.89%	92.59%	137.04%	196.30%	100.00%	-	-
P/EPS	5.20	12.34	11.91	10.56	10.02	4.11	0.00	-
YoY %	-57.86%	3.61%	12.78%	5.39%	143.80%	0.00%	-	-
Horiz. %	126.52%	300.24%	289.78%	256.93%	243.80%	100.00%	-	-
EY	19.24	8.10	8.39	9.47	9.98	24.35	0.00	-
YoY %	137.53%	-3.46%	-11.40%	-5.11%	-59.01%	0.00%	-	-
Horiz. %	79.01%	33.26%	34.46%	38.89%	40.99%	100.00%	-	-
DY	8.06	84.57	7.57	21.96	22.31	62.03	0.00	-
YoY %	-90.47%	1,017.17%	-65.53%	-1.57%	-64.03%	0.00%	-	-
Horiz. %	12.99%	136.34%	12.20%	35.40%	35.97%	100.00%	-	-
P/NAPS	0.69	0.38	0.72	1.07	1.07	0.81	0.00	-
YoY %	81.58%	-47.22%	-32.71%	0.00%	32.10%	0.00%	-	-
Horiz. %	85.19%	46.91%	88.89%	132.10%	132.10%	100.00%	-	-

	30/06/08	30/06/07	31/03/06	31/03/05	31/03/04	31/03/03	31/03/02	CAGR
Price Multiplier on Announcement Date
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	0.21	0.22	0.26	0.27	0.48	0.30	0.00	-
YoY %	-4.55%	-15.38%	-3.70%	-43.75%	60.00%	0.00%	-	-
Horiz. %	70.00%	73.33%	86.67%	90.00%	160.00%	100.00%	-	-
P/EPS	5.20	10.89	12.54	7.62	8.93	4.63	0.00	-
YoY %	-52.25%	-13.16%	64.57%	-14.67%	92.87%	0.00%	-	-
Horiz. %	112.31%	235.21%	270.84%	164.58%	192.87%	100.00%	-	-
EY	19.24	9.18	7.97	13.12	11.20	21.61	0.00	-
YoY %	109.59%	15.18%	-39.25%	17.14%	-48.17%	0.00%	-	-
Horiz. %	89.03%	42.48%	36.88%	60.71%	51.83%	100.00%	-	-
DY	8.06	95.80	7.19	30.43	25.03	55.06	0.00	-
YoY %	-91.59%	1,232.41%	-76.37%	21.57%	-54.54%	0.00%	-	-
Horiz. %	14.64%	173.99%	13.06%	55.27%	45.46%	100.00%	-	-
P/NAPS	0.69	0.34	0.75	0.77	0.96	0.91	0.00	-
YoY %	102.94%	-54.67%	-2.60%	-19.79%	5.49%	0.00%	-	-
Horiz. %	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