[EON] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -6.04%
YoY- -60.63%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 2,470,192 3,094,103 2,853,706 2,723,438 2,716,104 3,901,173 4,139,530 -29.14%
PBT 25,320 101,833 99,924 90,026 108,928 300,528 379,504 -83.57%
Tax -8,624 -22,963 -20,133 -16,202 -30,360 -152,501 -197,778 -87.63%
NP 16,696 78,870 79,790 73,824 78,568 148,027 181,725 -79.66%
-
NP to SH 16,696 78,870 79,790 73,824 78,568 148,027 181,725 -79.66%
-
Tax Rate 34.06% 22.55% 20.15% 18.00% 27.87% 50.74% 52.11% -
Total Cost 2,453,496 3,015,233 2,773,916 2,649,614 2,637,536 3,753,146 3,957,805 -27.31%
-
Net Worth 1,053,438 1,050,604 1,031,002 1,018,691 1,184,992 1,160,218 1,146,305 -5.48%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 57,260 16,602 24,906 - 277,659 33,010 -
Div Payout % - 72.60% 20.81% 33.74% - 187.57% 18.17% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,053,438 1,050,604 1,031,002 1,018,691 1,184,992 1,160,218 1,146,305 -5.48%
NOSH 248,452 248,958 249,034 249,068 248,948 247,909 247,582 0.23%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.68% 2.55% 2.80% 2.71% 2.89% 3.79% 4.39% -
ROE 1.58% 7.51% 7.74% 7.25% 6.63% 12.76% 15.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 994.23 1,242.82 1,145.91 1,093.45 1,091.03 1,573.63 1,671.98 -29.30%
EPS 6.72 31.68 32.04 29.64 31.56 59.71 73.40 -79.71%
DPS 0.00 23.00 6.67 10.00 0.00 112.00 13.33 -
NAPS 4.24 4.22 4.14 4.09 4.76 4.68 4.63 -5.70%
Adjusted Per Share Value based on latest NOSH - 248,847
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 991.96 1,242.51 1,145.97 1,093.66 1,090.71 1,566.61 1,662.32 -29.14%
EPS 6.70 31.67 32.04 29.65 31.55 59.44 72.98 -79.67%
DPS 0.00 22.99 6.67 10.00 0.00 111.50 13.26 -
NAPS 4.2303 4.2189 4.1402 4.0908 4.7586 4.6591 4.6033 -5.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.04 3.00 3.52 3.88 5.10 3.54 3.10 -
P/RPS 0.31 0.24 0.31 0.35 0.47 0.22 0.19 38.63%
P/EPS 45.24 9.47 10.99 13.09 16.16 5.93 4.22 386.89%
EY 2.21 10.56 9.10 7.64 6.19 16.87 23.68 -79.45%
DY 0.00 7.67 1.89 2.58 0.00 31.64 4.30 -
P/NAPS 0.72 0.71 0.85 0.95 1.07 0.76 0.67 4.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 -
Price 3.20 3.00 3.36 3.78 3.68 4.18 3.40 -
P/RPS 0.32 0.24 0.29 0.35 0.34 0.27 0.20 36.83%
P/EPS 47.62 9.47 10.49 12.75 11.66 7.00 4.63 373.61%
EY 2.10 10.56 9.54 7.84 8.58 14.28 21.59 -78.87%
DY 0.00 7.67 1.98 2.65 0.00 26.79 3.92 -
P/NAPS 0.75 0.71 0.81 0.92 0.77 0.89 0.73 1.81%

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