[EON] QoQ Annualized Quarter Result on 30-Sep-2007 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -18.11%
YoY- 937.74%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,649,224 1,895,003 1,866,800 1,728,392 1,563,408 2,001,692 1,834,885 27.77%
PBT 72,696 103,550 72,674 82,506 102,092 4,869 4,464 543.57%
Tax -11,004 -9,307 -8,844 -5,870 -8,512 871 799 -
NP 61,692 94,243 63,830 76,636 93,580 5,741 5,263 416.79%
-
NP to SH 61,692 94,243 63,830 76,636 93,580 5,741 5,263 416.79%
-
Tax Rate 15.14% 8.99% 12.17% 7.11% 8.34% -17.89% -17.90% -
Total Cost 2,587,532 1,800,760 1,802,969 1,651,756 1,469,828 1,995,951 1,829,622 26.02%
-
Net Worth 647,815 878,863 831,743 821,493 1,055,900 1,032,486 1,022,668 -26.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 9,966 33,610 - - - 371,830 341,720 -90.54%
Div Payout % 16.16% 35.66% - - - 6,476.25% 6,492.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 647,815 878,863 831,743 821,493 1,055,900 1,032,486 1,022,668 -26.26%
NOSH 249,159 248,969 249,024 248,937 249,033 248,791 249,431 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.33% 4.97% 3.42% 4.43% 5.99% 0.29% 0.29% -
ROE 9.52% 10.72% 7.67% 9.33% 8.86% 0.56% 0.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,063.26 761.14 749.64 694.31 627.79 804.56 735.63 27.86%
EPS 24.76 37.85 25.64 30.78 37.60 2.30 2.11 417.16%
DPS 4.00 13.50 0.00 0.00 0.00 149.45 137.00 -90.53%
NAPS 2.60 3.53 3.34 3.30 4.24 4.15 4.10 -26.20%
Adjusted Per Share Value based on latest NOSH - 249,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1,063.86 760.98 749.66 694.08 627.82 803.83 736.84 27.77%
EPS 24.77 37.85 25.63 30.77 37.58 2.31 2.11 417.30%
DPS 4.00 13.50 0.00 0.00 0.00 149.32 137.23 -90.54%
NAPS 2.6015 3.5293 3.3401 3.2989 4.2402 4.1462 4.1068 -26.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.80 1.80 2.08 2.01 1.62 2.98 1.83 -
P/RPS 0.17 0.24 0.28 0.29 0.26 0.37 0.25 -22.68%
P/EPS 7.27 4.76 8.11 6.53 4.31 129.13 86.73 -80.87%
EY 13.76 21.03 12.32 15.32 23.20 0.77 1.15 423.92%
DY 2.22 7.50 0.00 0.00 0.00 50.15 74.86 -90.43%
P/NAPS 0.69 0.51 0.62 0.61 0.38 0.72 0.45 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 -
Price 1.80 1.80 1.98 2.08 1.43 3.06 3.06 -
P/RPS 0.17 0.24 0.26 0.30 0.23 0.38 0.42 -45.31%
P/EPS 7.27 4.76 7.72 6.76 3.81 132.60 145.02 -86.42%
EY 13.76 21.03 12.95 14.80 26.28 0.75 0.69 636.72%
DY 2.22 7.50 0.00 0.00 0.00 48.84 44.77 -86.52%
P/NAPS 0.69 0.51 0.59 0.63 0.34 0.74 0.75 -5.41%

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