[EON] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.6%
YoY- -40.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 4,573,412 4,535,316 4,987,051 5,283,800 5,498,288 5,907,476 7,427,704 -27.64%
PBT 464,036 486,708 579,681 603,281 561,502 558,836 906,550 -36.03%
Tax -276,500 -296,992 -317,245 -329,646 -307,186 -309,940 -417,640 -24.05%
NP 187,536 189,716 262,436 273,634 254,316 248,896 488,910 -47.23%
-
NP to SH 187,536 189,716 262,436 273,634 254,316 248,896 488,910 -47.23%
-
Tax Rate 59.59% 61.02% 54.73% 54.64% 54.71% 55.46% 46.07% -
Total Cost 4,385,876 4,345,600 4,724,615 5,010,165 5,243,972 5,658,580 6,938,794 -26.36%
-
Net Worth 2,321,968 2,310,013 2,173,036 2,114,125 2,340,800 2,267,739 2,250,840 2.09%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 49,403 - 559,904 669,263 999,389 - 1,124,273 -87.57%
Div Payout % 26.34% - 213.35% 244.58% 392.97% - 229.96% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,321,968 2,310,013 2,173,036 2,114,125 2,340,800 2,267,739 2,250,840 2.09%
NOSH 247,017 245,746 235,431 232,577 231,533 231,402 229,443 5.04%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 4.10% 4.18% 5.26% 5.18% 4.63% 4.21% 6.58% -
ROE 8.08% 8.21% 12.08% 12.94% 10.86% 10.98% 21.72% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,851.45 1,845.53 2,118.26 2,271.85 2,374.73 2,552.91 3,237.27 -31.12%
EPS 75.92 77.20 111.47 117.65 109.84 107.56 213.09 -49.77%
DPS 20.00 0.00 237.82 287.76 431.64 0.00 490.00 -88.16%
NAPS 9.40 9.40 9.23 9.09 10.11 9.80 9.81 -2.80%
Adjusted Per Share Value based on latest NOSH - 234,649
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,836.56 1,821.26 2,002.67 2,121.83 2,207.96 2,372.28 2,982.77 -27.64%
EPS 75.31 76.18 105.39 109.88 102.13 99.95 196.33 -47.23%
DPS 19.84 0.00 224.84 268.76 401.33 0.00 451.48 -87.57%
NAPS 9.3244 9.2764 8.7263 8.4898 9.40 9.1066 9.0388 2.09%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 9.45 10.10 7.80 8.20 8.95 7.90 0.00 -
P/RPS 0.51 0.55 0.37 0.36 0.38 0.31 0.00 -
P/EPS 12.45 13.08 7.00 6.97 8.15 7.34 0.00 -
EY 8.03 7.64 14.29 14.35 12.27 13.62 0.00 -
DY 2.12 0.00 30.49 35.09 48.23 0.00 0.00 -
P/NAPS 1.01 1.07 0.85 0.90 0.89 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 20/05/04 25/02/04 20/11/03 27/08/03 30/05/03 26/02/03 -
Price 3.04 9.00 8.75 7.80 9.25 8.90 7.55 -
P/RPS 0.16 0.49 0.41 0.34 0.39 0.35 0.23 -21.50%
P/EPS 4.00 11.66 7.85 6.63 8.42 8.27 3.54 8.49%
EY 24.97 8.58 12.74 15.08 11.87 12.09 28.22 -7.84%
DY 6.58 0.00 27.18 36.89 46.66 0.00 64.90 -78.28%
P/NAPS 0.32 0.96 0.95 0.86 0.91 0.91 0.77 -44.34%

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