[EON] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 8.08%
YoY- -56.09%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 2,011,998 2,470,192 3,094,103 2,853,706 2,723,438 2,716,104 3,901,173 -35.76%
PBT 19,652 25,320 101,833 99,924 90,026 108,928 300,528 -83.84%
Tax -5,444 -8,624 -22,963 -20,133 -16,202 -30,360 -152,501 -89.22%
NP 14,208 16,696 78,870 79,790 73,824 78,568 148,027 -79.12%
-
NP to SH 14,208 16,696 78,870 79,790 73,824 78,568 148,027 -79.12%
-
Tax Rate 27.70% 34.06% 22.55% 20.15% 18.00% 27.87% 50.74% -
Total Cost 1,997,790 2,453,496 3,015,233 2,773,916 2,649,614 2,637,536 3,753,146 -34.39%
-
Net Worth 1,026,964 1,053,438 1,050,604 1,031,002 1,018,691 1,184,992 1,160,218 -7.83%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 57,260 16,602 24,906 - 277,659 -
Div Payout % - - 72.60% 20.81% 33.74% - 187.57% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,026,964 1,053,438 1,050,604 1,031,002 1,018,691 1,184,992 1,160,218 -7.83%
NOSH 249,263 248,452 248,958 249,034 249,068 248,948 247,909 0.36%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.71% 0.68% 2.55% 2.80% 2.71% 2.89% 3.79% -
ROE 1.38% 1.58% 7.51% 7.74% 7.25% 6.63% 12.76% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 807.18 994.23 1,242.82 1,145.91 1,093.45 1,091.03 1,573.63 -35.99%
EPS 5.70 6.72 31.68 32.04 29.64 31.56 59.71 -79.20%
DPS 0.00 0.00 23.00 6.67 10.00 0.00 112.00 -
NAPS 4.12 4.24 4.22 4.14 4.09 4.76 4.68 -8.16%
Adjusted Per Share Value based on latest NOSH - 248,979
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 807.96 991.96 1,242.51 1,145.97 1,093.66 1,090.71 1,566.61 -35.76%
EPS 5.71 6.70 31.67 32.04 29.65 31.55 59.44 -79.11%
DPS 0.00 0.00 22.99 6.67 10.00 0.00 111.50 -
NAPS 4.124 4.2303 4.2189 4.1402 4.0908 4.7586 4.6591 -7.83%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.71 3.04 3.00 3.52 3.88 5.10 3.54 -
P/RPS 0.34 0.31 0.24 0.31 0.35 0.47 0.22 33.77%
P/EPS 47.54 45.24 9.47 10.99 13.09 16.16 5.93 302.09%
EY 2.10 2.21 10.56 9.10 7.64 6.19 16.87 -75.16%
DY 0.00 0.00 7.67 1.89 2.58 0.00 31.64 -
P/NAPS 0.66 0.72 0.71 0.85 0.95 1.07 0.76 -9.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 25/05/06 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 -
Price 2.22 3.20 3.00 3.36 3.78 3.68 4.18 -
P/RPS 0.28 0.32 0.24 0.29 0.35 0.34 0.27 2.46%
P/EPS 38.95 47.62 9.47 10.49 12.75 11.66 7.00 214.99%
EY 2.57 2.10 10.56 9.54 7.84 8.58 14.28 -68.22%
DY 0.00 0.00 7.67 1.98 2.65 0.00 26.79 -
P/NAPS 0.54 0.75 0.71 0.81 0.92 0.77 0.89 -28.39%

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